XML 89 R71.htm IDEA: XBRL DOCUMENT v3.23.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of terms and conditions of share-based payment arrangement  
Schedule of Share-based compensation expenses

For the year ended

December 31,

    

2020

    

2021

    

2022

RMB’000

RMB’000

RMB’000

-Cost of revenue

6,904

935

-Research and development expenses

26,635

5,185

-Selling and marketing expenses

21,049

2,854

1,002

-General and administrative expenses

35,064

16,435

12,359

Total

89,652

25,409

13,361

Value of employee's services (Note 7)

74,980

22,618

13,176

Value of non-employee's services

14,672

2,791

185

Total

89,652

25,409

13,361

Schedule of movements in the number of share options

Number of share options

For the year ended

December 31, 

    

2020

    

2021

    

2022

At the beginning of the year

24,470,325

19,459,994

12,725,995

Exercised

(5,181,306)

(621,930)

Forfeited

 

(5,010,331)

 

(1,552,693)

 

(1,966,721)

At the end of the year

 

19,459,994

 

12,725,995

 

10,137,344

Schedule of share options outstanding

Number of share options

As at December 31,

Grant Year

    

Expiry Year

    

Exercise price

    

Fair value of options

2021

    

2022

2017

2027

RMB1.33

RMB0.62

1,109,682

977,951

2017

 

2027

 

RMB2.00

 

RMB0.52

5,785,221

 

5,295,021

2018

 

2028

 

RMB52.00

 

RMB26.00

4,704,219

 

3,044,462

2019

2029

RMB52.00

RMB23.42

1,126,873

819,910

12,725,995

 

10,137,344

Schedule of key assumptions of the share option

    

November 7,

    

November 8,

    

June 1,

 

Date of grant

2017

2018

2019

 

Discount rate

 

24.0

%

17.0

%

17.0

%

Risk‑free interest rate

 

4.0

%

4.0

%

3.0

%

Volatility

 

52.0

%

51.0

%

46.0

%

Dividend yield

 

0.0

%

0.0

%

0.0

%

Schedule of movements in the number of restricted share units

Number of restricted share units

For the year ended December 31,

    

2020

    

2021

    

2022

At the beginning of the year

 

2,306,000

 

1,751,702

 

16,552,829

Granted

 

470,000

 

17,033,120

 

28,745,900

Vested

(424,256)

(524,358)

(3,538,551)

Forfeited

 

(600,042)

 

(1,707,635)

 

(5,528,084)

At the end of the year

 

1,751,702

 

16,552,829

 

36,232,094

Schedule of key assumptions of the restricted share units

For the year ended December 31,

Date of grant

    

2020

2021

2022

Discount rate *

 

15.0

%

15.0

%

15.0

%

Risk-free interest rate

 

2.0%~3.0

%

2.0%~3.0

%

2.0%~3.0

%

Volatility

 

43.0%~49.0

%

43.0%~49.0

%

43.0%~49.0

%

Dividend yield

 

0.0

%

0.0

%

0.0

%

Shares reserved  
Disclosure of terms and conditions of share-based payment arrangement  
Schedule of share options outstanding

Number of restricted share units

As at December 31,

    

    

    

2021

    

2022

Fair value of restricted share units

Grant Year

Expiry Year

RMB

01/09/2019

 

01/09/2029

 

35.22

545,383

 

204,503

01/01/2020

 

01/01/2030

 

16.18

18,000

 

11,509

01/04/2020

 

01/04/2030

 

16.98

82,500

 

45,008

01/07/2020

 

01/07/2030

 

38.67

17,250

 

1,502

01/06/2021

 

01/06/2031

 

13.69

503,076

 

248,043

01/06/2021

 

01/06/2031

 

14.31

226,000

 

7,502

01/06/2021

 

01/06/2031

 

14.93

1,279,800

 

112,500

01/07/2021

 

01/07/2031

 

15.16

252,000

 

147,751

01/09/2021

 

01/09/2031

 

5.53

7,346,000

 

4,198,965

01/10/2021

 

01/10/2031

 

5.25

448,000

 

116,593

01/10/2021

 

01/10/2031

 

3.91

2,820

 

01/10/2021

 

01/10/2031

 

4.68

5,832,000

 

3,973,655

02/01/2022

02/01/2032

2.40

 

126,862

02/01/2022

02/01/2032

2.41

1,740,001

02/01/2022

02/01/2032

3.29

567,700

02/01/2022

02/01/2032

2.64

300,000

02/04/2022

02/04/2032

1.78

130,000

02/07/2022

02/07/2032

2.72

40,000

02/10/2022

02/10/2032

0.98

80,000

16/12/2022

16/12/2032

0.81

24,180,000

16,552,829

36,232,094