XML 27 R17.htm IDEA: XBRL DOCUMENT
v3.25.2

Share-Based Compensation | 6 Months Ended
--- | ---
Jun. 30, 2025
Share-Based Compensation [Abstract] |
SHARE-BASED COMPENSATION | NOTE 10 — SHARE-BASED COMPENSATION We have established a Global Share Incentive Plan (the “Incentive Plan”) for the purpose of providing share-based compensation as incentives and rewards to employees and consultants. As of June 30, 2025, the Incentive Plan has reserved 44,400,984 shares for share-based awards. The Incentive Plan may issue share-based awards in the form of equity options (“Share Options”), restricted share units (“RSUs”), and restricted share awards (“RSAs”). Our share-based awards generally vest in accordance with the following schedule:
| ● | 50% at the second anniversary of the grant date
| ● | 25% at the third anniversary of the grant date
| ● | 25% at the fourth anniversary of the grant date
Vesting commences on the grant date. Upon termination of employment, unvested share-based awards are subject to forfeiture. The share-based awards are not transferable and may not be sold, pledged or otherwise transferred, and grantees are not entitled to vote the restricted shares or receive dividends paid on the restricted shares. Share Options For the six months ended June 30, 2025 and 2024, we granted 805,889 and 3,539,627 Share Options, respectively, to employees with a weighted average grant-date fair value of $9.49 and $6.55 per option, respectively. We estimated the fair value of the Share Options on the date of grant using the Black-Scholes option pricing model. The following are the significant assumptions used in the model:
|  | For the Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |
Dividend yield |  |  | 0 | % |  |  | 0 | %
Risk-free interest rate |  |  | 1.62 | % |  |  | 2.26 | %
Expected volatility(1) |  |  | 35.50 | % |  |  | 60 | %
Expected term |  |  | 2.75 years |  |  |  | 2.75 years |
(1) | Expected volatility of the underlying ordinary shares of the Company was estimated based on the average historical volatility of comparable companies for the period before grant date with time frames equal to the life of the options.
A summary of the Share Option activity for the six months ended June 30, 2025 is as follows:
|  | Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Contractual Life |  |  | Aggregate Intrinsic Value |
|  |  |  |  |  |  |  | (in Years) |  |  |  |
Outstanding at January 1, 2025 |  |  | 32,490,744 |  |  | $ | 0.13 |  |  |  | 5.26 |  |  | $ | 304,071,390 |
Granted |  |  | 805,889 |  |  | $ | 0.14 |  |  |  |  |  |  |  |  |
Exercised |  |  | – |  |  | $ | – |  |  |  |  |  |  |  |  |
Cancelled/forfeited |  |  | (238,868 | ) |  | $ | 0.13 |  |  |  |  |  |  |  |  |
Outstanding at June 30, 2025 |  |  | 33,057,765 |  |  | $ | 0.13 |  |  |  | 4.87 |  |  | $ | 390,846,567 |
Exercisable at June 30, 2025 |  |  | 27,483,124 |  |  | $ | 0.13 |  |  |  | 4.20 |  |  | $ | 324,936,827 |
As of June 30, 2025, unrecognized compensation expense related to Share Options was $14,625,203 and expected to be recognized over a weighted-average period of 1.18 years. The following is a summary of the non-vested Share Option activity for the six months ended June 30, 2025:
|  | Options |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2025 |  |  | 6,808,475 |  |  | $ | 5.21 |
Granted |  |  | 805,889 |  |  | $ | 9.49 |
Vested |  |  | (1,914,905 | ) |  | $ | 3.68 |
Exercised |  |  | – |  |  | $ | – |
Cancelled/forfeited |  |  | (124,823 | ) |  | $ | 5.61 |
Non-vested at June 30, 2025 |  |  | 5,574,636 |  |  | $ | 6.35 |
The total fair value of options vested during the six months ended June 30, 2025 was $7,056,266. A summary of the Share Option activity for the six months ended June 30, 2024 is as follows:
|  | Options |  |  | Weighted Average Exercise Price |  |  | Weighted Average Remaining Contractual Life |  |  | Aggregate Intrinsic Value |
|  |  |  |  |  |  |  | (in Years) |  |  |  |
Outstanding at January 1, 2024 |  |  | 30,838,928 |  |  | $ | 0.14 |  |  |  | 5.98 |  |  | $ | 201,186,310 |
Granted |  |  | 3,539,627 |  |  | $ | 0.14 |  |  |  |  |  |  |  |  |
Exercised |  |  | (436,074 | ) |  | $ | 0.14 |  |  |  |  |  |  |  |  |
Cancelled/forfeited |  |  | (407,990 | ) |  | $ | 0.14 |  |  |  |  |  |  |  |  |
Outstanding at June 30, 2024 |  |  | 33,534,491 |  |  | $ | 0.13 |  |  |  | 5.84 |  |  | $ | 375,712,877 |
Exercisable at June 30, 2024 |  |  | 23,620,196 |  |  | $ | 0.13 |  |  |  | 4.79 |  |  | $ | 264,635,351 |
There were 436,074 options exercised for proceeds of $48,700 during the six months ended June 30, 2024. As of June 30, 2024, unrecognized compensation expense related to Share Options was $26,786,156 and expected to be recognized over a weighted-average period of 1.09 years. The following is a summary of the non-vested Share Option activity for the six months ended June 30, 2024:
|  | Options |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2024 |  |  | 9,700,553 |  |  | $ | 4.19 |
Granted |  |  | 3,539,627 |  |  | $ | 6.55 |
Vested |  |  | (2,779,542 | ) |  | $ | 3.81 |
Exercised |  |  | (148,434 | ) |  | $ | 4.41 |
Cancelled/forfeited |  |  | (397,909 | ) |  | $ | 4.66 |
Non-vested at June 30, 2024 |  |  | 9,914,295 |  |  | $ | 5.11 |
The total fair value of options vested during the six months ended June 30, 2024 was $10,592,175. Restricted Share Units (“RSUs”) We granted 648,510 and 2,711,130 of RSUs during the six months ended June 30, 2025 and 2024, respectively. We used an independent fair value specialist to assist us with estimating the fair value of our ordinary shares on the grant date. The fair value used for RSUs granted during the six months ended June 30, 2025 and 2024 was $9.55 and $6.72, respectively. A summary of the Restricted Share Unit activity for the six months ended June 30, 2025, is as follows:
|  | RSUs |  |  | Weighted Average Grant-Date Fair Value |
Outstanding at January 1, 2025 |  |  | 7,694,425 |  |  | $ | 5.21 |
Granted |  |  | 648,510 |  |  | $ | 9.55 |
Cancelled/forfeited |  |  | (296,458 | ) |  | $ | 4.48 |
Outstanding at June 30, 2025 |  |  | 8,046,477 |  |  | $ | 5.59 |
As of June 30, 2025, the total unrecognized compensation expense related to RSUs was $12,528,620 and expected to be recognized over a weighted average period of approximately 1.11 years. A summary of the Restricted Share Unit activity for the six months ended June 30, 2024, is as follows:
|  | RSUs |  |  | Weighted Average Grant-Date Fair Value |
Outstanding at January 1, 2024 |  |  | 5,006,247 |  |  | $ | 4.38 |
Granted |  |  | 2,711,130 |  |  | $ | 6.72 |
Cancelled/forfeited |  |  | (38,891 | ) |  | $ | 6.01 |
Outstanding at June 30, 2024 |  |  | 7,678,486 |  |  | $ | 5.18 |
As of June 30, 2024, the total unrecognized compensation expense related to RSUs was $18,340,389 and expected to be recognized over a weighted average period of approximately 1.39 years. The following is a summary of the non-vested Restricted Share Unit activity for the six months ended June 30, 2025:
|  | RSUs |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2025 |  |  | 4,211,661 |  |  | $ | 5.97 |
Granted |  |  | 648,510 |  |  | $ | 9.55 |
Vested |  |  | (473,761 | ) |  | $ | 5.07 |
Cancelled/forfeited |  |  | (70,965 | ) |  | $ | 6.13 |
Non-vested at June 30, 2025 |  |  | 4,315,445 |  |  | $ | 6.60 |
The total fair value of RSUs vested during the six months ended June 30, 2025, was $2,404,036. The following is a summary of the non-vested Restricted Share Unit activity for the six months ended June 30, 2024:
|  | RSUs |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2024 |  |  | 3,668,839 |  |  | $ | 4.86 |
Granted |  |  | 2,711,130 |  |  | $ | 6.72 |
Vested |  |  | (941,877 | ) |  | $ | 5.21 |
Cancelled/forfeited |  |  | (38,891 | ) |  | $ | 6.01 |
Non-vested at June 30, 2024 |  |  | 5,399,201 |  |  | $ | 5.69 |
The total fair value of RSUs vested during the six months ended June 30, 2024, was $4,907,179. Restricted Share Award (“RSAs”) On January 1, 2024, we granted 496,219 immediately vested RSAs with a weighted average grant-date fair value of $6.66. We granted 2,401,884 RSAs with a weighted average grant-date fair value of $9.61 during the six months ended June 30, 2025. A summary of the Restricted Share Award activity for the six months ended June 30, 2025, is as follows:
|  | RSAs |  |  | Weighted Average Grant-Date Fair Value |
Outstanding at January 1, 2025 |  |  | 5,678,012 |  |  | $ | 3.18 |
Granted |  |  | 2,401,884 |  |  | $ | 9.61 |
Cancelled/forfeited |  |  | – |  |  | $ | – |
Outstanding at June 30, 2025 |  |  | 8,079,896 |  |  | $ | 5.09 |
As of June 30, 2025, there was no unrecognized compensation expense related to RSAs. A summary of the Restricted Share Award activity for the six months ended June 30, 2024, is as follows:
|  | RSAs |  |  | Weighted Average Grant-Date Fair Value |
Outstanding at January 1, 2024 |  |  | 5,181,794 |  |  | $ | 2.85 |
Granted |  |  | 496,219 |  |  | $ | 6.66 |
Cancelled/forfeited |  |  | – |  |  | $ | – |
Outstanding at June 30, 2024 |  |  | 5,678,013 |  |  | $ | 3.19 |
As of June 30, 2024, the total unrecognized compensation expense related to RSAs was $779,439 and expected to be recognized over a weighted average period of approximately 0.67 years. A summary of the non-vested Restricted Share Award activity for the six months ended June 30, 2025, is as follows:
|  | RSAs |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2025 |  |  | 1,295,450 |  |  | $ | 2.85 |
Granted |  |  | 2,401,884 |  |  | $ | 9.61 |
Vested |  |  | (3,697,334 | ) |  | $ | 7.24 |
Cancelled/forfeited |  |  | – |  |  | $ | – |
Non-vested at June 30, 2025 |  |  | – |  |  | $ | – |
The total fair value of RSAs vested during the six months ended June 30, 2025 was $26,768,054. A summary of the non-vested Restricted Share Award activity for the six months ended June 30, 2024, is as follows:
|  | RSAs |  |  | Weighted Average Grant-Date Fair Value |
Non-vested at January 1, 2024 |  |  | 2,590,904 |  |  | $ | 2.85 |
Granted |  |  | 496,219 |  |  | $ | 6.66 |
Vested |  |  | (1,791,669 | ) |  | $ | 3.91 |
Cancelled/forfeited |  |  | – |  |  | $ | – |
Non-vested at June 30, 2024 |  |  | 1,295,454 |  |  | $ | 2.85 |
The total fair value of RSAs vested during the six months ended June 30, 2024 was $7,000,507. Compensation Expense Allocation We recognized compensation expense from share-based awards in the amount of $26,969,402 and $35,038,447 for the three and six months ended June 30, 2025, respectively. For the three and six months ended June 30, 2024, we recognized compensation expense from share-based awards in the amount of $8,474,119 and 20,610,934, respectively. We use the graded vesting method of attribution, and we account for forfeitures as they occur. The compensation expense was recorded in the condensed consolidated statements of operations and comprehensive loss for the three and six months ended June 30, 2025 and 2024 as follows:
|  | For the Three Months Ended June 30, |  |  | For the Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
General and administrative |  | $ | 24,802,131 |  |  | $ | 5,751,079 |  |  | $ | 31,062,124 |  |  | $ | 15,124,647 |
Technology and development |  |  | 1,586,014 |  |  |  | 2,225,770 |  |  |  | 3,084,857 |  |  |  | 4,462,998 |
Marketing and branding |  |  | 581,257 |  |  |  | 497,270 |  |  |  | 891,466 |  |  |  | 1,023,289 |
Total |  | $ | 26,969,402 |  |  | $ | 8,474,119 |  |  | $ | 35,038,447 |  |  | $ | 20,610,934 |
We did not recognize a tax benefit related to share-based compensation for the three and six months ended June 30, 2025 and 2024.

X
- Definition The entire disclosure for share-based payment arrangement. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (l) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2)(i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 4: http://www.xbrl.org/2003/role/exampleRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/718/tableOfContent Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 718 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration