XML 47 R27.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Share-based compensation
12 Months Ended
Dec. 31, 2023
Share-based compensation  
Share-based compensation

20.  Share-based compensation

The Group maintains share incentive plans under which the Group may grant a variety of incentive awards to employees and executives, which include share option awards and share options with employee termination compensation.

Restricted shares

On December 30, 2021, the Group granted 100,000,000 restricted shares at nominal consideration under the share incentive plan, which were all vested immediately at the grant date. The share-based compensation expenses of RMB135,261 were recognized immediately at the grant date. The fair value of the restricted shares was US$0.21 per share on December 30, 2021.

Share options

From August 2018 to January 2022, the Group has granted options to certain employees with service condition only. Share options granted are subject to a four-year vesting schedule. Depending on the nature and the purpose of the grant, share options generally vest 25% or 50% upon the first or second anniversary of the vesting commencement date, respectively, as provided in the grant agreement, and 25% every year thereafter. The Group has granted 18,200,000 and 4,250,000 share options with service condition only to its employees in 2021 and 2022, respectively.

From July 2022 to December 2023, the Group has granted 79,528,000 options to certain employees that are subject to both service and performance condition, where awards granted are only exercisable upon the occurrence of an IPO by the Group. As such, there is no share-based compensation expense recognized until the date of consummation of the IPO. In December 2023, due to the completion of the IPO, the accumulative share-based compensation expenses of 12,917 for these share options were recorded accordingly.

Share options with employee termination compensation

In May 2020, the Group has granted 137,877,968 liability-classified share options to certain employees with service condition only. Share options granted are subject to a nineteen-month vesting schedule, vesting on a monthly basis. Upon employee’s termination, for all or part of the portion of the Option that was vested, the employee shall have the right to request the Group to compensate in cash for an amount calculated based on number of months for the employee’s continuous service.

20.  Share-based compensation (continued)

Share options with employee termination compensation (continued)

From February 2022 to January 2023, the Group has granted 41,217,213 liability-classified share options, respectively, to certain employees that are subject to both service and performance condition. In the event the employee terminates employment prior to the consummation of an IPO, the Group shall reimburse the Grantee at an amount calculated based on the net assets of the Group as of the end of the last year prior to such termination.

From July 2022 to July 2023, the Group has granted 12,134,888 liability-classified employee share options to certain employees that are subject to both service and performance condition. Share options granted are subject to a three-year vesting schedule, vesting one third each year. Upon employee’s termination, the employee shall have the right to request the Group to compensate in cash for an amount calculated based on number of months for the employee’s continuous service.

Share-based compensation was recognized in operating expenses for the years ended December 31, 2021, 2022 and 2023 as follows:

Year ended

December 31,

    

2021

    

2022

    

2023

RMB

RMB

RMB

Fulfillment

 

2,154

 

585

 

195

Sales and marketing

 

8,204

 

5,935

 

4,682

Research and development

 

10,134

 

3,883

 

3,070

General and administrative

 

162,857

 

21,496

 

9,446

Total share-based compensation expenses

 

183,349

 

31,899

 

17,393

A summary of the changes in the share options relating to ordinary shares granted by the Group for the years ended December 31, 2021, 2022 and 2023 is as follows:

Weighted-average

Weighted-average

Options granted

exercise

grant date fair

    

share number

    

price (US$)

    

value (US$)

Outstanding as of January 1, 2021

 

189,927,968

 

0.0205

 

0.1136

Granted

 

18,200,000

 

0.1079

 

0.1177

Cancelled/Forfeited

(9,163,845)

0.0993

0.1201

Outstanding as of December 31, 2021

 

198,964,123

 

0.0227

 

0.1137

Granted

 

56,222,658

 

0.0861

 

0.1417

Cancelled/Forfeited

 

(72,438,216)

 

0.0520

 

0.1080

Outstanding as of December 31, 2022

 

182,748,565

 

0.0306

 

0.1245

Granted

 

80,907,443

 

0.1306

 

0.3169

Cancelled/Forfeited

 

(14,700,489)

 

0.0579

 

0.1580

Outstanding as of December 31, 2023

 

248,955,519

 

0.0615

 

0.1851

20.  Share-based compensation (continued)

Share options with employee termination compensation (continued)

The following table summarizes information regarding the share options outstanding as of December 31, 2022 and 2023:

As of December 31, 2022

Weighted-average

remaining

Weighted-average

exercise

Options

exercise price

contractual

Aggregate

    

number

    

per option

    

life (years)

    

intrinsic value

US$

US$ in thousands

Options outstanding

 

182,748,565

 

0.03

 

7.91

 

47,615

Exercisable

 

120,164,340

 

0.01

 

7.32

 

34,611

Expected to vest

 

62,584,225

 

0.08

 

9.04

 

13,398

As of December 31, 2023

Weighted-average

remaining

Weighted-average

exercise

Options

exercise price

contractual

Aggregate

    

number

    

per option

    

life (years)

    

intrinsic value

US$

US$ in thousands

Options outstanding

 

248,955,519

 

0.06

 

7.80

 

100,501

Exercisable

 

133,762,513

 

0.02

 

6.49

 

60,138

Expected to vest

 

115,193,006

 

0.12

 

9.32

 

40,363

No options were exercised for the years ended December 31, 2021, 2022 and 2023.

The Group uses the Binominal option pricing model to estimate the fair value of share options. The assumptions used to value the fair value of each option granted under the Group’s Share Incentive Plans during 2021, 2022 and 2023 are as follow:

Year ended December 31

 

2021

2022

2023

 

    

RMB

    

RMB

    

RMB

 

Exercise price

 

RMB0.70

 

RMB0.00 – 1.80

 

RMB0.00-1.80

 

(USD$0.11)

 

(USD$0.00 – 0.26)

 

(USD$0.00-0.25)

Fair value of the ordinary shares on the

 

RMB1.31

 

RMB1.35 – 1.40

 

RMB2.04-3.10

date of option grant

 

(USD$0.20)

 

(USD$0.19 – 0.21)

 

(USD$0.30-0.43)

Risk-free interest rate

 

3.09

%  

2.70% – 2.88

%

2.64%-3.84

%

Contractual life

 

10 years

 

10 years

 

10 years

Expected forfeiture rate (post-vesting)

 

16

%  

16

%

16

%

Exercise multiples

 

2.8

 

2.8

 

2.8

Expected dividend yield

 

 

 

Expected volatility

 

32.00

%  

29.77% – 30.16

%

30.09% – 30.41

%

(i)Risk-free interest rate is based on the yields of China Government Bonds with maturities similar to the expected life of the share options in effect at the time of grant.

20.  Share-based compensation (continued)

Share options with employee termination compensation (continued)

(ii)Expected dividend yield is assumed to be nil as the Group has no history or expectation of paying a dividend on its ordinary shares.
(iii)The exercise multiples were estimated based on the vesting and contractual terms of the awards and management’s expectation of exercise behaviour of the grantees.
(iv)Expected volatility is assumed based on the historical volatility of the Group and the Group’s comparable companies in the period equal to the expected life of each grant.

As of December 31, 2022 and 2023, there were RMB14,395 and RMB166,224 unrecognized compensation expenses related to the share options granted, which is expected to be recognized over a weighted-average period of 3.14 and 3.80 years, respectively.