XML 79 R55.htm IDEA: XBRL DOCUMENT v3.23.2
SENIOR CONVERTIBLE PREFERRED SHARES AND WARRANTS (Tables)
12 Months Ended
Mar. 31, 2023
Temporary Equity And Warrant Liability Disclosure [Abstract]  
Summary of movements of mezzanine equity

 

The movements of mezzanine equity during the fiscal year ended March 31, 2022 and 2023 were as follows:

 

 

Mezzanine Equity

 

 

RMB

 

 

 

 

 

Beginning balance as of March 31, 2021

 

 

 

Issuance of senior convertible preferred shares

 

 

239,452

 

Fair value impact recorded upon cash receipt for subscription

 

 

287,032

 

Ending balance as of March 31, 2022

 

 

526,484

 

Issuance of senior convertible preferred shares

 

 

758,252

 

Subscription receivable from shareholders

 

 

(550,074

)

Fair value impact recorded upon cash receipt for subscription

 

 

(39,015

)

Ending balance as of March 31, 2023

 

 

695,647

 

Schedule of roll forward of Level 3 investment, warrant liabilities

The roll forward of Level 3 financial instruments, including both warrant liabilities and forward contracts, during the fiscal year ended March 31, 2022 and 2023 was as follows:

 

 

Warrant
liabilities

 

 

Forward contract assets

 

 

RMB

 

 

RMB

 

 

 

 

 

 

 

 

Fair value of Level 3 financial instruments as of March 31, 2021

 

 

 

 

 

 

Issuance of warrants

 

 

647,850

 

 

 

 

Fair value of warrants and forward contracts at issuance

 

 

1,800,147

 

 

 

735,244

 

Settlement of forward contracts

 

 

 

 

 

(287,032

)

The change in fair value of financial instruments

 

 

(2,224,660

)

 

 

(441,088

)

Foreign currency translation

 

 

(26,947

)

 

 

(7,160

)

Fair value of Level 3 financial instruments as of March 31, 2022

 

 

196,390

 

 

 

(36

)

Settlement of forward contracts

 

 

 

 

 

39,015

 

The change in fair value of financial instruments

 

 

(204,687

)

 

 

(38,046

)

Foreign currency translation

 

 

8,305

 

 

 

(933

)

Fair value of Level 3 financial instruments as of March 31, 2023

 

 

8

 

 

 

 

Summary of composition of fair value impact of issuance of senior convertible preferred shares

The composition of the fair value impact of the issuance of senior convertible preferred shares during the fiscal year ended March 31, 2022 and 2023 was as follows:

 

 

For the fiscal year ended March 31,

 

 

 

2022

 

 

2023

 

 

RMB

 

 

RMB

 

 

 

 

 

 

 

 

Fair value impact of the warrants

 

 

424,513

 

 

 

204,687

 

Fair value impact of the forward contracts

 

 

(294,156

)

 

 

38,046

 

Gain from the TDR of the 2024 Notes (Note 13)

 

 

55,874

 

 

 

 

 

 

186,231

 

 

 

242,733

 

Schedule of estimated fair value using the Black-Scholes option pricing model

For the warrants, with the assistance from an independent valuation firm, the Company estimated its fair value using the Black-Scholes option pricing model using the following main assumptions:

 

 

For the fiscal year ended March 31, 2023

 

 

 

 

 

Risk-free interest rate

 

2.53%~4.74%

 

Expected volatility

 

45.91%~49.01%

 

Dividend yield

 

 

0

%

Expected term (in years)

 

0.28~1.03

 

Fair value of underlying senior convertible preferred share

 

US$0.07~US$0.20