XML 72 R44.htm IDEA: XBRL DOCUMENT v3.23.1
Share Based Compensation (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Schedule of Assumptions Used to Determine the Fair Value of Stock Options Under Binomial Option Pricing Model

In determining the fair value of the stock options, the binomial option pricing model was applied. The key assumptions used to determine the fair value of the options at the respective grant dates in 2020, 2021 and 2022 were as follows:

 

 

For the years ended December 31,

 

2020

 

2021

 

2022

Expected volatility

 

47.28%~48.09%

 

48.47%~48.70%

 

47.80%~48.20%

Risk-free interest rate (per annum)

 

0.66%~0.92%

 

1.35%~1.62%

 

1.51%~2.94%

Exercise multiples

 

2.2~2.8

 

2.2~2.8

 

2.2~2.8

Expected dividend yield

 

0.00%

 

0.00%

 

0.00%

Fair value of underlying ordinary shares

 

RMB36.02~RMB47.16

 

RMB40.61~RMB109.73

 

RMB19.43~RMB62.05

Fair value of share option

 

RMB35.37~RMB46.53

 

RMB39.98~RMB109.10

 

RMB18.39~RMB61.01

Summary of Share Option Activities

The following table summarized the Group’s share option activities under the Option Plans for the year ended December 31, 2022:

 

 

Number of
options

 

 

Weighted
average
exercise
price
per
share

 

 

Weighted
average
grant
date
fair value
per
share

 

 

Weighted
average
remaining
contractual
life

 

 

Aggregate
intrinsic
value

 

 

 

 

 

RMB

 

 

RMB

 

 

Years

 

 

RMB

 

Outstanding as of December 31, 2021

 

 

17,942,271

 

 

 

0.63

 

 

 

31.78

 

 

 

7.04

 

 

 

676,115

 

Granted

 

 

3,559,433

 

 

 

0.65

 

 

 

22.46

 

 

 

 

 

 

 

Forfeited

 

 

(569,963

)

 

 

0.63

 

 

 

47.32

 

 

 

 

 

 

 

Exercised

 

 

(3,971,624

)

 

 

0.60

 

 

 

34.23

 

 

 

 

 

 

135,949

 

Outstanding as of December 31, 2022

 

 

16,960,117

 

 

 

0.64

 

 

 

28.73

 

 

 

6.66

 

 

 

305,280

 

Vested and expect to vest at December 31, 2022

 

 

16,960,117

 

 

 

0.64

 

 

 

28.73

 

 

 

 

 

 

 

Exercisable at December 31, 2022

 

 

10,031,941

 

 

 

0.64

 

 

 

24.33

 

 

 

5.94

 

 

 

180,574

 

Summary of Restricted Stock Option Activities

A summary of the RSUs activities for the year ended December 31, 2022 is as follows:

 

 

 

Number of
restricted shares

 

 

Weighted
average
grant-date
fair value

 

 

Weighted
average
remaining
contractual life

 

 

 

 

 

 

RMB

 

 

Years

 

Outstanding as of December 31, 2021

 

 

16,500

 

 

 

95.46

 

 

 

2.46

 

Granted

 

 

172,333

 

 

 

22.98

 

 

 

 

Vested

 

 

(138,833

)

 

 

27.70

 

 

 

Outstanding as of December 31, 2022

 

 

50,000

 

 

 

33.81

 

 

 

2.17

 

Schedule of Share Based Compensation Expense

The Group recorded share-based compensation expense of nil, RMB 454,552 and RMB 174,236 for the years ended December 31, 2020, 2021 and 2022, respectively, which were classified in the consolidated statements of operations as follows:

 

 

 

Years ended December 31,

 

 

 

2020

 

 

2021

 

 

2022

 

 

 

RMB

 

 

RMB

 

 

RMB

 

Fulfillment expenses

 

 

 

 

 

59,583

 

 

 

44,408

 

Selling and marketing expenses

 

 

 

 

 

38,463

 

 

 

36,104

 

General and administrative expenses

 

 

 

 

 

316,911

 

 

 

71,696

 

Technology and content expenses

 

 

 

 

 

36,595

 

 

 

22,028