XML 93 R76.htm IDEA: XBRL DOCUMENT v3.25.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of terms and conditions of share-based payment arrangement  
Schedule of share-based compensation expenses

For the year ended

December 31,

    

2022

    

2023

    

2024

RMB’000

RMB’000

RMB’000

(Note 12)

(Note 12)

Continuing operations

- Cost of revenue

(5)

3,184

87

- Research and development expenses

(136)

2,934

34

- Selling and marketing expenses

991

1,860

(31)

- General and administrative expenses

12,346

6,302

922

13,196

14,280

1,012

Discontinued operations

165

217

146

13,361

14,497

1,158

Continuing operations

- Value of employee’s services (Note 8)

7,759

10,954

490

- Value of non-employee’s services

5,437

3,326

522

13,196

14,280

1,012

Discontinued operations

165

217

146

13,361

14,497

1,158

Schedule of movements in the number of share options

Number of share options

For the year ended

December 31, 

    

2022

    

2023

    

2024

At the beginning of the year

12,725,995

10,137,344

8,141,810

Exercised

(621,930)

Forfeited

 

(1,966,721)

 

(1,995,534)

 

(1,311,700)

At the end of the year

 

10,137,344

 

8,141,810

 

6,830,110

Schedule of share options outstanding

Number of share options

As at December 31,

Grant Year

    

Expiry Year

    

Exercise price

    

Fair value of options

2023

    

2024

2017

2027

RMB1.33

RMB0.62

944,490

831,690

2017

 

2027

 

RMB2.00

 

RMB0.52

4,576,500

 

4,139,400

2018

 

2028

 

RMB52.00

 

RMB26.00

2,068,320

 

1,418,520

2019

2029

RMB52.00

RMB23.42

552,500

440,500

8,141,810

 

6,830,110

Schedule of key assumptions of the share option

    

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,

    

2022

    

2023

    

2024

At the beginning of the year

 

16,552,829

 

36,232,094

 

30,526,123

Granted

 

28,745,900

 

230,000

 

1,010,000

Vested

(3,538,551)

Forfeited

 

(5,528,084)

 

(5,935,971)

 

(8,406,986)

At the end of the year

 

36,232,094

 

30,526,123

 

23,129,137

Schedule of key assumptions of the restricted share units

    

2022

    

2023

    

2024

Risk-free interest rate

 

2.0%~3.0

%

2.0%~3.0

%

1.0%~2.0

%

Volatility

 

43.0%~49.0

%

48.0%~49.0

%

62.0%~64.0

%

Dividend yield

 

0.0

%

0.0

%

0.0

%

Restricted Share Units Scheme  
Disclosure of terms and conditions of share-based payment arrangement  
Schedule of share options outstanding

Number of restricted share units

As at December 31,

    

    

    

2023

    

2024

Fair value of restricted share units

Grant Year

Expiry Year

RMB

09/10/2019

 

09/10/2029

 

35.22

158,807

 

158,807

01/01/2020

 

01/01/2030

 

16.18

11,502

 

11,502

04/01/2020

 

04/01/2030

 

16.98

42,505

 

42,505

07/01/2020

 

07/01/2030

 

38.67

1,500

 

1,500

06/01/2021

 

06/01/2031

 

13.69

155,040

 

125,030

06/01/2021

 

06/01/2031

 

14.31

7,500

 

7,500

06/01/2021

 

06/01/2031

 

14.93

112,500

 

37,500

07/01/2021

 

07/01/2031

 

15.16

99,001

 

99,001

09/01/2021

 

09/01/2031

 

5.53

3,335,253

 

2,721,253

10/01/2021

 

10/01/2031

 

5.25

70,001

 

67,501

10/01/2021

 

10/01/2031

 

4.68

3,444,091

 

3,239,591

01/02/2022

 

01/02/2032

 

2.40

103,397

 

96,421

01/02/2022

01/02/2032

2.41

1,740,001

 

1,740,001

01/02/2022

01/02/2032

3.29

462,265

432,265

01/02/2022

01/02/2032

2.64

365,760

165,760

04/02/2022

04/02/2032

1.78

130,000

40,000

07/02/2022

07/02/2032

2.72

40,000

25,000

10/02/2022

10/02/2032

0.98

80,000

80,000

12/16/2022

12/16/2032

0.81

19,977,000

12,965,500

01/02/2023

01/02/2033

0.71

190,000

62,500

12/16/2024

12/16/2034

0.39

760,000

12/16/2024

12/16/2034

0.44

250,000

30,526,123

23,129,137