XML 90 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Share-based compensation (Tables)
12 Months Ended
Dec. 31, 2018
Share-based compensation [Line Items]  
Summary of the restricted share units activity
 
 
 
Number of

restricted

shares
 
 
Weighted

average

grant-date

fair value (US$)
 
 
 
 
 
 
 
 
Outstanding, December 31, 2015
 
 
36,283,602
 
 
 
2.3535
 
 
 
 
 
 
 
 
 
 
Granted
 
 
1,530,008
 
 
 
1.8618
 
Forfeited
 
 
(4,628,202
)
 
 
2.7386
 
Vested
 
 
(12,229,688
)
 
 
2.0151
 
 
 
 
 
 
 
 
 
 
Outstanding, December 31, 2016
 
 
20,955,720
 
 
 
2.4320
 
 
 
 
 
 
 
 
 
 
Granted
 
 
22,090,030
 
 
 
5.3001
 
Forfeited
 
 
(4,007,728
)
 
 
2.5561
 
Vested
 
 
(8,163,878
)
 
 
2.3227
 
 
 
 
 
 
 
 
 
 
Outstanding, December 31, 2017
 
 
30,874,144
 
 
 
4.4969
 
 
 
 
 
 
 
 
 
 
Granted
 
 
11,977,794
 
 
 
4.7052
 
Forfeited
 
 
(5,115,304
)
 
 
4.6843
 
Vested
 
 
(12,507,000
)
 
 
3.6776
 
 
 
 
 
 
 
 
 
 
Outstanding, December 31, 2018
 
 
25,229,634
 
 
 
4.9639
 
 
 
 
 
 
 
 
 
 
Expected to vest at December 31, 2018
 
 
23,742,895
 
 
 
4.9552
 
 
Schedule Of Restricted Stock Units
The following table summarizes the activity of restricted share units for the year ended December 31, 2018:
 
 
 
Number of

restricted

share units
 
 
Weighted

average
grant-date

fair value (US$)
 
 
 
 
 
 
 
 
Outstanding, January 1, 2016, December 31, 2016 and 2017
 
 
-
 
 
 
-
 
Granted
 
 
4,193,685
 
 
 
9.0242
 
Forfeited
 
 
(76,500
)
 
 
7.1600
 
Vested
 
 
(10,000
)
 
 
19.5900
 
 
 
 
 
 
 
 
 
 
Outstanding, December 31, 2018
 
 
4,107,185
 
 
 
9.0331
 
 
 
 
 
 
 
 
 
 
Expected to vest at December 31, 2018
 
 
3,795,535
 
 
 
8.9944
 
Pre-2009 Scheme Options [Member]  
Share-based compensation [Line Items]  
Share-based Compensation, Stock Options, Activity
Movements in the number of share options granted and their related weighted average exercise prices are as follows:
 
 
 
Number of

options
 
 
Weighted

average

exercise

price (US$)
 
 
Weighted

average

remaining

contractual life

(years)
 
 
Aggregate

intrinsic

value

(US$)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding, January 1, 2018
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 
 
Granted
 
 
10,934,300
 
 
 
4.7025
 
 
 
5.29
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding, December 31, 2018
 
 
10,934,300
 
 
 
4.7025
 
 
 
5.29
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected to vest at December 31, 2018
 
 
10,934,300
 
 
 
4.7025
 
 
 
5.29
 
 
 
-
 
Exercisable at December 31, 2018
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
The Company has used binomial option-pricing model to determine the fair value of the share options as of the grant dates. Key assumptions are set as below:
 
Weighted average fair value per option granted
 
US$
2.6425
 
Weighted average exercise price
 
US$
4.7025
 
Weighted average Risk-free interest rate
(1)
 
 
2.77
%
Expected term (in year)
(2)
 
 
5-6
 
Expected volatility
(3)
 
 
57
%
Dividend yield
(4)
 
 
-
 
 
 
(1)
The risk-free interest rate of periods within the contractual life of the share option is based on US Treasury Bonds of similar tenor at the valuation dates.
 
(2)
The expected term is the contract life of the option.
 
(3)
Expected volatility is estimated based on the average of historical volatilities of the Company at the valuation dates.
 
(4)
The Company has no history or expectation of paying dividend on its ordinary shares. The expected dividend yield was estimated based on the Company’s expected dividend policy over the expected term of the option.
 
2017 Share Incentive Plan  
Share-based compensation [Line Items]  
Share-based Compensation, Stock Options, Activity
 
 
 
Number of

options
 
 
Weighted

average

exercise

price (US$)
 
 
Weighted

average

remaining

contractual life

(years)
 
 
Aggregate intrinsic

value

(US$)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As at January 1, 2016 and December 31, 2016
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Granted
 
 
11,737,705
 
 
 
2.5500
 
 
 
 
 
 
 
 
 
Forfeited
 
 
(18,000
)
 
 
2.5500
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As at December 31, 2017
 
 
11,719,705
 
 
 
2.5500
 
 
 
9.75
 
 
 
2,227
 
Granted
 
 
6,138,353
 
 
 
2.4672
 
 
 
 
 
 
 
 
 
Forfeited
 
 
(75,000
)
 
 
2.5500
 
 
 
 
 
 
 
 
 
Cancelled
 
 
(262,503
)
 
 
2.5500
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
As at December 31, 2018
 
 
17,520,555
 
 
 
2.5210
 
 
 
8.82
 
 
 
227,049
 
Expected to vest at December 31, 2018
 
 
13,982,830
 
 
 
2.5338
 
 
 
8.87
 
 
 
181,024
 
Exercisable as of December 31, 2018
 
 
2,736,927
 
 
 
2.4572
 
 
 
8.63
 
 
 
35,642
 
 
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions
 
 
 
2017
 
 
2018
 
 
 
 
 
 
 
 
Weighted average fair value per option granted
 
US$
1.3798
 
 
US$
5.2130
 
Weighted average exercise price
 
US$
2.55
 
 
US$
2.47
 
Risk-free interest rate
(1)
 
 
2.25
%
 
 
2.83
%
Expected term (in year)
(2)
 
 
10
 
 
 
10
 
Expected volatility
(3)
 
 
55
%
 
 
55
%
Dividend yield
(4)
 
 
-
 
 
 
-
 
 
 
(1)
The risk-free interest rate of periods within the contractual life of the share option is based on the China Government Bond yield as at the valuation dates.
 
(2)
The expected term is the contract life of the option.
 
(3)
Expected volatility is estimated based on the average of historical volatilities of the comparable companies in the same industry as at the valuation dates.
 
(4)
Huya has no history or expectation of paying dividend on its ordinary shares. The expected dividend yield was estimated based on Huya’s expected dividend policy over the expected term of the option.