XML 58 R28.htm IDEA: XBRL DOCUMENT
v3.21.1

Share-Based Compensation | 12 Months Ended
--- | ---
Dec. 31, 2020
Share-based Payment Arrangement [Abstract] |
SHARE-BASED COMPENSATION | 20. SHARE-BASED COMPENSATION a. Incentive Plan 2019 Plan On September 19, 2019, September 1, 2020 and October 13, 2020, Ucommune Group granted 13,870,231, 1,843,899 and 191,062 share options to Ucommune Group’s employees and non-employees (the “Grantees”) at an exercise price of USD0.0001 per share respectively. The expiration date of the share options was the 10th anniversary of the date of grant. The options will vest in accordance with four types of vesting schedules set out in the respective option award agreement. For type 1, 100% of the awarded options shall vest and become exercisable upon the date of the Company’s IPO. For type 2, 50% of the awarded options shall vest and become exercisable upon the date of the Company’s IPO; 50% of the options shall vest and become exercisable on the first anniversary date of the Company’s IPO. For type 3, 50% of the awarded options shall vest and become exercisable upon the date of the Company’s IPO; 30% of the options shall vest and become exercisable on the first anniversary date of the Company’s IPO; 20% of the options shall vest and become exercisable on the second anniversary date of the Company’s IPO. For type 4, 50% of the awarded options shall vest and become exercisable on the first anniversary date of the Company’s IPO; 30% of the options shall vest and become exercisable on the second anniversary date of the Company’s IPO; 20% of the options shall vest and become exercisable on the third anniversary date of the Company’s IPO. On September 1,2020, The vesting schedule of the award options for certain employees and non-employees has been changed from “50% of the awarded options shall vest and become exercisable upon the date of the Company’s IPO; 30% of the options shall vest and become exercisable on the first anniversary date of the Company’s IPO; 20% of the options shall vest and become exercisable on the second anniversary date of the Company’s IPO”(Type 3) to “100% of the awarded options shall vest and become exercisable upon the date of the Company’s IPO”(Type 1). 2020 Plan In connection with the SPAC Transaction, the Company adopted the 2020 Plan on November 17, 2020 (the “Replacement Date”), which is also the effective date of the SAPC Transaction to assume and replace the 2019 Plan. The Company rolled over options granted under the 2019 Plan with nearly the same terms. One option granted under the 2019 Plan was assumed and replaced by 0.4783 option under the 2020 Plan and the exercise price of the options was increased from $0.0001 per share to $0.00021 (0.0001 divided by 0.4783) per share. The 2020 Plan provides for the issuance of up to an aggregate of 7,188,661 of Class A ordinary shares. The fair value of option granted was estimated on the date of grant using the binominal option- pricing model with the following assumptions used for grants during the applicable periods:
|  | For the years ended December 31,
|  | 2019 |  | 2020
|  | RMB |  | RMB
Risk-free interest rate |  | 1.80% |  | 0.66% – 0.71%
Volatility |  | 37.34% |  | 22.67% – 35.44%
Dividend yield |  | — |  | —
Life of options (in years) |  | 10 |  | 10
Fair value of underlying ordinary shares |  | 41.51 |  | 34.47
(1) Risk-free interest rate Risk-free interest rate was estimated based on the daily treasury long term rate of the U.S. Treasury Department with a maturity period close to the expected term of the options, plus the country default spread of China. (2) Volatility The volatility of the underlying ordinary shares during the lives of the options was estimated based on the historical stock price volatility of comparable listed companies over a period comparable to the expected term of the options. (3) Dividend yield The dividend yield was estimated by the Group based on its expected dividend policy over the expected term of the options. (4) Life of options Life of options is extracted from option agreements. Prior to the consummation of the SPAC Transaction, the estimated fair value of the ordinary shares underlying the options as of the valuation date was determined based on a contemporaneous valuation. When estimating the fair value of the ordinary shares on the valuation dates, management has considered a number of factors, including the result of a third party appraisal of the Company, while taking into account standard valuation methods and the achievement of certain events. The fair value of the ordinary shares in connection with the option grants on the valuation date was determined with the assistance of an independent third-party appraiser. The fair values of the underlying ordinary shares on each date of the grant after November 17, 2020, were the closing prices of the Company’s ordinary shares traded in the stock exchange. A summary of options activities during the year ended December 31, 2019 and 2020 is presented below:
|  | Number of options |  | Weighted average exercise price USD |  | Weighted average grant date fair value RMB |  | Weighted average remaining contractual term (years) |  | Aggregate intrinsic value
Options outstanding at January 1, 2019 |  | — |  |  | — |  | — |  | — |  |
Granted |  | 13,870,252 |  |  | 0.0001 |  | 41.51 |  | 9.72 |  |
Options outstanding at December 31, 2019 |  | 13,870,252 |  |  | 0.0001 |  | 41.51 |  | 9.72 |  |
Granted (before Replacement Date) |  | 2,034,961 |  |  | 0.0001 |  | 34.47 |  |  |  |
Forfeited (before Replacement Date) |  | (1,271,704 | ) |  | 0.0001 |  | 40.86 |  |  |  |
Conversion due to recapitalization |  | (7,633,818 | ) |  | 0.0002 |  | 37.22 |  |  |  |
Forfeited (after Replacement Date) |  | (21,000 | ) |  | 0.0002 |  | 41.51 |  |  |  |
Options outstanding at December 31, 2020 |  | 6,978,691 |  |  | 0.0002 |  | 40.59 |  | 8.85 |  | 287,773
Options vested and expected to vest as of December 31, 2020 |  | 6,978,691 |  |  | 0.0002 |  | 40.59 |  | 8.85 |  | 287,773
Options exercisable as of December 31, 2020 |  | 2,693,250 |  |  | 0.0002 |  | 39.49 |  | 8.99 |  | 111,059
The aggregate intrinsic value was calculated as the difference between the exercise price of the underlying awards and the closing stock price of USD 6.32 of the Company’s ordinary share on December 31, 2020. The fair values of the options granted for the years ended December 31, 2019, and 2020 are as follows:
|  | For the years ended December 31,
|  | 2019 |  | 2020
|  | RMB |  | RMB
Weighted average grant date fair value of option per share |  | 41.51 |  | 53.57
Aggregate grant date fair value of options |  | 575,788 |  | 373,832
As of December 31, 2020, there was approximately RMB 209,209 of total unrecognized compensation cost related to unvested share options. The unrecognized compensation costs are expected to be recognized over a weighted average period of 2.32 years. Total share-based compensation expense for the years ended December 31, 2020 were as follows:
|  | For the year ended December 31, 2020
Cost of revenue |  | 7,375
Selling and marketing |  | 11,740
General and administrative |  | 145,508
Total share-based compensation expense |  | 164,623
b. Earn-out compensation from SPAC Transaction In connection with SPAC Transaction, 4.0 million Earnout Shares were granted to certain shareholders of Ucommune Group as disclosed in Note 1 (b). The Company accounted for the Earnout Shares as share-based compensation under ASC 718. The Company determined the fair value of the earn-out shares using binomial model, which includes significant unobservable inputs that are classified as level 3 in the fair value hierarchy. Assumptions used to estimate the fair values of the share options granted or modified were as follows:
|  | For the year ended December 31, 2020
Risk-free interest rate |  | 0.10% – 0.24%
Volatility |  | 29.80% – 32.58%
Dividend yield |  | —
Life (in years) |  | 0.45-2.45
Fair value of the underlying ordinary shares (USD) |  | 8.17
Total share-based compensation expense of earn-out shares for the years ended December 31, 2020 were as follows:
|  | For the year ended December 31, 2020
General and administrative |  | 37,710

X
- Definition The entire disclosure for share-based payment arrangement. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -URI http://asc.fasb.org/topic&trid=2228938 + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration