XML 99 R62.htm IDEA: XBRL DOCUMENT
v3.25.1

Share Incentive Plan (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Share Incentive Plan [Abstract] |
Schedule of Compensation Expense over the Vesting Period for each Separately Vesting Portion of the Awards | The Group measured the fair value of the awards as of the grant date and recognizes the amount as a compensation expense over the vesting period for each separately vesting portion of the awards.
|  |  |  |  |  |  |  |  |  |  | Weighted |  |  |  |
|  |  |  |  | Weighted |  |  | Weighted |  |  | Average |  |  |  |
|  |  |  |  | Average |  |  | Average |  |  | Remaining |  |  | Aggregate |
|  |  |  |  | Exercise |  |  | Grant Fair |  |  | Contractual |  |  | intrinsic |
|  | Number of |  |  | Price |  |  | Value |  |  | Life |  |  | value |
|  | awards |  |  | $ per share |  |  | $ per share |  |  | (in years) |  |  | $ |
Balances, January 1, 2023 |  |  | 9,510,102 |  |  |  | 1.82 |  |  |  | 1.79 |  |  |  | 8.34 |  |  |  | 41,218 |
Options granted |  |  | 499,114 |  |  |  | 2.20 |  |  |  | 4.47 |  |  |  | 9.49 |  |  |  |  |
Options forfeited |  |  | (50,116 | ) |  |  | 2.30 |  |  |  | 5.36 |  |  |  | 9.51 |  |  |  |  |
Options exercised |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  |  |
Balances, December 31, 2023 |  |  | 9,959,100 |  |  |  | 1.83 |  |  |  | 1.91 |  |  |  | 7.44 |  |  |  | 11,596 |
Options granted |  |  | 136,112 |  |  |  | 2.04 |  |  |  | 0.55 |  |  |  | 9.95 |  |  |  |  |
Options forfeited |  |  | (147,925 | ) |  |  | 2.18 |  |  |  | 3.85 |  |  |  | 7.60 |  |  |  |  |
Options expired |  |  | (1,700,611 | ) |  |  | 1.61 |  |  |  | 1.06 |  |  |  | 5.98 |  |  |  |  |
Options exercised |  |  | (131,268 | ) |  |  | 1.15 |  |  |  | 0.98 |  |  |  | 5.91 |  |  |  |  |
Balances, December 31, 2024 |  |  | 8,115,408 |  |  |  | 1.89 |  |  |  | 2.04 |  |  |  | 6.58 |  |  |  | (8,054 | )
Vested but not exercised as of December 31, 2023 |  |  | 5,400,955 |  |  |  | 1.75 |  |  |  | 1.69 |  |  |  | 7.28 |  |  |  |  |
Vested but not exercised as of December 31, 2024 |  |  | 6,440,613 |  |  |  | 1.85 |  |  |  | 1.89 |  |  |  | 6.50 |  |  |  |  |
Schedule of Inputs to the Model Used | The following table lists the inputs to the model used:
|  | Jan 1, |  |  | Apr 1, |  |  | July 1, |  |  | Oct 1, |  |  | Apr 21, |  |  | Dec 6, |  |  | June 3 |  |  | Dec 31 |
|  | 2022 |  |  | 2022 |  |  | 2022 |  |  | 2022 |  |  | 2023 |  |  | 2023 |  |  | 2024 |  |  | 2024 |
Dividend yield (%) |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |  |  |  | 0.00 |
Expected volatility (%) |  |  | 48.73 |  |  |  | 48.78 |  |  |  | 48.88 |  |  |  | 48.82 |  |  |  | 49.68 |  |  |  | 49.90 |  |  |  | 95.24 |  |  |  | 85.53 |
Risk-free interest rate (%) |  |  | 1.66 |  |  |  | 2.52 |  |  |  | 3.03 |  |  |  | 3.98 |  |  |  | 3.98 |  |  |  | 4.30 |  |  |  | 4.19 |  |  |  | 4.82 |
Expected life of options (year) |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |  |  |  | 10.00 |
Schedule of Restricted Share Granted | The fair value of each restricted share granted with service conditions is estimated based on the fair market value of the underlying ordinary shares of the Company on the date of grant.
|  | Number of |  |  | Weighted |
|  | Restricted shares |  |  | Average Grant date |
|  | Outstanding |  |  | Fair Value |
|  |  |  |  | US$ |
Unvested at December 31, 2023 |  |  | — |  |  |  |  |
Granted |  |  | 935,000 |  |  |  | 1.74 |
Vested |  |  | (15,000 | ) |  |  | 1.82 |
Unvested at December 31, 2024 |  |  | 920,000 |  |  |  | 1.74 |

X
- Definition The disclosure of information about indirect, by reference to the fair value of the equity instruments granted, measurement of the fair value of goods or services received as consideration for the entity's share options. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2024-01-01 -Paragraph 47 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2024-en-r&anchor=para_47_a&doctype=Standard -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfIndirectMeasurementOfFairValueOfGoodsOrServicesReceivedShareOptionsGrantedDuringPeriodExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the number and weighted average exercise prices of other equity instruments (ie other than share options). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IFRS -Number 2 -IssueDate 2024-01-01 -Paragraph 45 -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2024-en-r&anchor=para_45&doctype=Standard -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfNumberAndWeightedAverageExercisePricesOfOtherEquityInstrumentsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of the number and weighted average exercise prices of share options. [Refer: Weighted average [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 2 -IssueDate 2024-01-01 -Paragraph 45 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=2&code=ifrs-tx-2024-en-r&anchor=para_45_b&doctype=Standard -URIDate 2024-03-27 + Details
Name: | ifrs-full_DisclosureOfNumberAndWeightedAverageExercisePricesOfShareOptionsExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-2022:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_DisclosureOfTermsAndConditionsOfSharebasedPaymentArrangementAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration