v3.24.1.u1
CONVERTIBLE NOTES (Tables)
12 Months Ended
Dec. 31, 2023
Convertible notes  
CONVERTIBLE NOTES  
Schedule of convertible notes

​

​

​

​

​

​

​

​

​

​

​

    

Series

    

Subsidiary

    

2023

    

​

​

​

Pre-A Note

​

Convertible Note

​

Convertible Notes

​

Total

​

​

US$

​

US$

​

US$

​

US$

Balance as of January 1, 2021

 

—

 

—

 

​

 

—

Issuance of convertible notes

 

23,445

 

—

 

​

 

23,445

Balance as of December 31, 2021

 

23,445

 

—

 

—

 

23,445

Issuance of convertible notes

 

—

 

75,037

 

—

 

75,037

Conversion to Series Pre-A redeemable convertible preferred shares (note 17)

 

(23,445)

 

—

 

—

 

(23,445)

Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk

 

—

 

4,264

 

—

 

4,264

Changes in fair values of convertible notes due to the instrument-specific credit risk

​

—

 

890

 

—

 

890

Foreign currency translation adjustment

​

—

 

(3,421)

 

—

 

(3,421)

Balance as of December 31, 2022

​

—

​

76,770

​

—

​

76,770

Issuance of convertible notes

​

—

​

—

​

25,297

​

25,297

Partial redemption of convertible notes

​

—

​

—

​

(5,648)

​

(5,648)

Interest paid

​

—

​

(3,072)

​

—

​

(3,072)

Changes in fair values of convertible notes, excluding impact of instrument-specific credit risk

​

—

​

2,376

​

616

​

2,992

Changes in fair values of convertible notes due to the instrument-specific credit risk

​

—

​

6,951

​

12

​

6,963

Foreign currency translation adjustment

​

—

​

(1,390)

​

—

​

(1,390)

Balance as of December 31, 2023

​

—

​

81,635

​

20,277

​

101,912

– Current portion

​

—

​

—

​

20,277

​

20,277

– Non-current portion

​

—

 

81,635

 

—

 

81,635

Series Pre-A Note  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

    

As of December 31, 2021

 

Risk-free interest rate

 

2.28

%

Probability of conversion

 

75.00

%

Bond yield

 

5.89

%

Subsidiary Convertible Note  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

​

​

    

As of December 31,

 

​

​

2023

​

2022

​

Risk-free interest rates

 

2.40

%

2.52% – 2.73

%

Probability of conversion

 

10.00

%

12.00

%

Bond yields

 

4.85%-5.84

%

6.88% – 8.92

%

2023 Convertible Notes  
CONVERTIBLE NOTES  
Schedule of assumptions used in determination of fair value of Convertible Note

​

​

​

​

​

​

    

As of December 31,

 

​

​

 2023

​

​

​

​

​

Risk‑free interest rate

 

5.51%-5.52

%

Probability of conversion

 

90.00

%

Bond yields

 

7.01%-8.47

%

​