XML 66 R42.htm IDEA: XBRL DOCUMENT v3.24.1.u1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2023
SHARE-BASED COMPENSATION  
Schedule of stock option activity

    

    

Weighted

    

Weighted

    

    

Weighted

average 

average

Aggregate

average

Number of

exercise

remaining

intrinsic

grant-date

share options

price

contractual life

value

fair value

 

 

US$

In Years

US$

US$

Outstanding as of January 1, 2021

 

107,133,353

 

1.16

 

6.84

 

226,639

 

0.64

Granted

 

32,710,153

 

4.14

 

  

 

  

 

  

Exercised

 

(54,385,484)

 

0.55

 

  

 

  

 

  

Forfeited

(2,982,054)

1.98

Outstanding as of December 31, 2021

 

82,475,968

 

2.71

 

8.05

 

1,214,916

 

2.82

Granted*

 

8,424

 

0.00

 

  

 

  

 

  

Exercised

(12,413,256)

1.59

Forfeited

 

(1,709,938)

 

3.39

 

  

 

  

 

  

Outstanding as of December 31, 2022

 

68,361,198

 

2.90

 

7.23

 

498,336

2.99

Exercised

 

(11,810,406)

 

2.16

 

  

 

  

 

  

Forfeited

 

(718,812)

 

4.09

 

  

 

  

 

  

Outstanding as of December 31, 2023

 

55,831,980

 

3.04

 

6.34

 

294,189

 

3.15

Vested and expected to vest as of December 31, 2023

 

55,831,980

 

3.04

 

6.34

 

294,189

 

3.15

Exercisable as of December 31, 2023

 

37,075,572

 

2.54

 

5.94

 

213,744

 

2.24

*

The weighted average grant-date fair value of share options granted in 2022 was US$12.13.

Schedule of assumptions in the binomial option-pricing model to determine the fair value of the share options

    

For the year ended December 31, 2021

 

Fair value of ordinary shares on the grant date of share options (US$)

 

6.78-18.09

Risk-free interest rate(1)

 

1.6%-2.0%

Expected term (in years)

 

10

Expected dividend yield(2)

 

0%

Expected volatility(3)

 

58.8%-59.8%

Expected early exercise multiple

 

2.2x-2.8x

(1)The risk-free interest rate of periods within the contractual life of the share option was based on the market yield of U.S. Treasury Strips with a maturity life equal to the expected term of share options.
(2)The Company had no history or expectation of paying dividends on its ordinary shares.
(3)Expected volatility was estimated based on the average of historical volatilities of the comparable companies in the same industry as at the valuation dates.
Schedule of RSU activity

    

    

Weighted average

Number of RSUs

grant-date fair value

 

US$

Outstanding as of January 1, 2021

 

 

Granted

 

3,521,118

 

Outstanding as of December 31, 2021

 

3,521,118

 

19.05

Granted

19,686,470

Vested

(1,959,584)

Forfeited

(435,058)

Outstanding as of December 31, 2022

20,812,946

11.23

Granted

26,216,836

Vested

(6,109,908)

Forfeited

(1,461,262)

Outstanding as of December 31, 2023

39,458,612

9.58

Schedule of share-based compensation expenses

    

For the year ended December 31, 

2021

    

2022

    

2023

RMB

RMB

RMB

(in thousands)

Cost of revenues

 

31,467

 

39,587

 

46,395

Sales and marketing expenses

 

73,733

 

170,366

 

262,431

Research and development expenses

 

137,820

 

284,323

 

418,769

General and administrative expenses*

 

1,680,626

 

197,928

 

329,372

Total

 

1,923,646

 

692,204

 

1,056,967

*

In June 2021, the Company granted 24,745,531 Class B ordinary shares to TECHWOLF LIMITED, and recorded share-based compensation expenses of RMB1,506.4 million in general and administrative expenses upon the grant (Note 13).