XML 57 R37.htm IDEA: XBRL DOCUMENT v3.23.3
SHARE-BASED PAYMENT (Tables)
9 Months Ended
Sep. 30, 2023
Share-Based Payment Arrangement [Abstract]  
Schedule of Stock Option Activity Plan
The grant and modification date fair value of the stock options was determined using the Black Scholes model with the following assumptions:
Nine months ended September 30, 2023
Exercise price $1.21 ~$6.28 
Expected terms (years) 0.25~6.00
Volatility 55.59 %~86.83 %
Risk-free interest rate3.48 %~5.38 %
Expected dividend yields 0.00%
Fair value of options granted$0.005 ~$1.48 
At the Modification date, the Company used the Monte Carlo valuation model in determining the fair value of the CRSUs with assumptions as follows:
Modification Date
Expected term (years)0.07~2.07
Volatility 50.93 %~73.89 %
Risk-free interest rate 1.15 %~3.05 %
Expected dividend yields 0.00%
The following assumptions were used for the respective period to calculate the fair value of common stock to be issued under TSR awards on the date of grant using the Monte Carlo model:
Nine months ended September 30, 2023
Expected term (years) 2.92
Volatility 61.89 %
Risk-free interest rate 3.83 %
Expected dividend yields 0.00 %
Schedule of Effective Time Fair Value of the Stock Options was Determined Using the BLM
Stock options activity for the nine months ended September 30, 2022 and 2023 was as follows:
Stock options lifeNumber of Shares Weighted Average Exercise Price
(US$)
Weighted Average Grant Date
Fair Value (US$)
Weighted Average Remaining
Contractual Life
Outstanding as of December 31, 202133,503,657 6.19 4.95 7.9
Grant2,900,000 4.81 2.69 
Forfeited(227,092)6.28 4.86 
Outstanding as of September 30, 2022
36,176,565 6.08 4.80 7.1
Expected to vest and exercisable as of September 30, 2022
36,176,565 6.08 4.80 7.1
Exercisable as of September 30, 2022
11,875,830 6.20 5.00 7.2
Outstanding as of December 31, 202236,091,071 6.08 4.80 6.8
Grant640,000 1.77 1.18 
Forfeited(895,706)5.02 3.64 
Outstanding as of September 30, 2023
35,835,365 6.03 4.76 5.6
Expected to vest and exercisable as of September 30, 2023
35,835,365 6.03 4.76 5.6
Exercisable as of September 30, 2023
23,916,879 6.14 4.90 5.5
Schedule Non-vested Shares Activity
Activity on the CRSUs for the nine months ended September 30, 2022 and 2023 was as follows:
Number on
Non-Vested
Shares
Weighted Average Grant
Date Fair Value
per Share (US$)
Outstanding as of December 31, 202123,027,399 8.74 1
Vested(9,582,930)4.37 
Outstanding as of September 30, 202213,444,469 2.38 
Outstanding as of December 31, 202213,444,469 2.38 
Vested(6,722,228)2.47 
Outstanding as of September 30, 2023
6,722,241 2.29 
The non-vested shares activity for the nine months ended September 30, 2022 and 2023 was as follows:
Number of
Non-Vested
Shares
Weighted
Average Grant
Date Fair Value
Per Share (US$)
Outstanding as of December 31, 2021671,441 9.08 
Grant1,239,854 4.93 
Vested(86,996)6.96 
Forfeited(58,126)7.47 
Outstanding as of September 30, 20221,766,173 6.33 
Outstanding as of December 31, 20221,222,837 6.92 
Grant3,354,633 1.88 
Vested(496,586)3.39 
Forfeited(103,424)4.59 
Outstanding as of September 30, 20233,977,460 3.17 
Schedule of Classification of Stock-based Compensation
The following summarizes the classification of share-based compensation:
Three Months Ended September 30,Nine Months Ended September 30,
2022202320222023
Cost of revenues$1,964 $1,530 $5,780 $4,559 
General and administrative expenses12,834 10,444 55,528 35,031 
Research and development expenses3,193 2,953 10,981 8,660 
Selling and marketing expenses1,284 935 5,533 3,391 
Construction in process139 140 403 429 
Total$19,414 $16,002 $78,225 $52,070