XML 70 R63.htm IDEA: XBRL DOCUMENT v3.20.1
Share-based compensation (Tables)
12 Months Ended
Dec. 31, 2019
Share-based compensation [Line Items]  
Summary of the restricted share units activity

Weighted

    

Number of

    

average

restricted

grant-date

shares

fair value (US$)

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

Granted

 

16,114,095

 

3.0005

Forfeited

 

(6,381,786)

 

4.7840

Vested

 

(7,848,811)

 

4.7427

Outstanding, December 31, 2019

 

27,113,132

 

3.9034

Expected to vest as of December 31, 2019

 

25,703,976

 

3.8916

Summary of restricted shares activity

    

    

Weighted

Number of

 average

 restricted 

 grant-date fair

shares

 value (US$)

Outstanding, December 31, 2018

 

 

Replacement due to acquisition of Bigo

38,042,760

3.6100

Granted

 

16,041,327

 

3.4750

Forfeited

 

(7,279,877)

 

3.6302

Vested

 

(8,599,959)

 

3.6608

Outstanding, December 31, 2019

 

38,204,251

 

3.5267

Expected to vest as of December 31, 2019

 

32,715,029

 

3.5533

Summary of stock option activity

Movements in the number of share options granted and their related weighted average exercise prices are as follows:

Weighted

Weighted

average

Aggregate

average

remaining

intrinsic

Number of

exercise

contractual life

value

    

options

    

price (US$)

    

(years)

    

(US$)

Outstanding, January 1, 2018

 

 

 

 

Granted

 

10,934,300

 

4.7025

 

 

  

Outstanding, December 31, 2018

 

10,934,300

 

4.7025

 

5.29

 

Granted

438,100

3.5350

Forfeited

(1,065,000)

4.5225

Outstanding, December 31, 2019

10,307,400

3.8069

5.45

Expected to vest as of December 31, 2019

 

10,307,400

 

3.8069

 

5.45

 

Exercisable as of December 31, 2019

 

2,134,100

 

4.7025

 

6.50

 

Schedule of stock option fair value 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:

    

2018

2019

Weighted average fair value per option granted

US$

2.6425

US$

1.7582

Weighted average exercise price

 

US$

4.7025

US$

3.5350

Weighted average Risk-free interest rate (1)

 

2.77

%

1.82

%

Expected term (in year) (2)

 

5-6

6

Expected volatility (3)

 

57

%

56

%

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 common shares. The expected dividend yield was estimated based on the Company’s expected dividend policy over the expected term of the option.
Huya [Member]  
Share-based compensation [Line Items]  
Summary of stock option activity

Weighted

    

    

Weighted

    

average

    

average

remaining

Aggregate intrinsic

Number of

exercise

contractual life

value

options

price (US$)

(years)

(US$)

As of December 31, 2016

 

 

 

 

Granted

 

11,737,705

 

2.5500

 

  

 

  

Forfeited

 

(18,000)

 

2.5500

 

  

 

  

As of 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 of December 31, 2018

 

17,520,555

 

2.5210

 

8.82

 

227,049

Granted

 

 

 

  

 

  

Forfeited

 

(257,750)

 

2.5500

 

  

 

  

Exercised

 

(2,011,144)

 

2.3290

 

  

 

  

As of December 31, 2019

 

15,251,661

 

2.5458

 

7.84

 

234,939

Expected to vest as of December 31, 2019

 

9,790,460

 

2.5500

 

7.88

 

150,773

Exercisable as of December 31, 2019

 

5,410,546

 

2.5383

 

7.77

 

83,386

Schedule of stock option fair value 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.
Schedule Of Restricted Stock Units

The following table summarizes the activity of restricted share units for the years ended December 31, 2017, 2018 and 2019:

Weighted

Number of

average

restricted

grant-date

    

share units

    

fair value (US$)

Outstanding, January 1, 2017 and December 31, 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

Granted

 

2,908,370

 

22.7642

Forfeited

 

(270,707)

 

14.8129

Vested

 

(465,000)

 

7.1600

Outstanding, December 31, 2019

6,279,848

15.4350

Expected to vest at December 31, 2019

 

6,040,024

 

15.0623