v3.24.1.u1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2023
SHARE-BASED COMPENSATION  
Schedule of share options activities

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

    

​

    

Weighted 

    

Weighted 

    

​

​

​

​

​

Weighted 

​

average 

​

remaining 

​

Aggregate 

​

​

Number of 

​

average 

​

grant-date 

​

contractual 

​

intrinsic 

​

​

shares

​

exercise price

​

fair value

​

years

​

value

​

​

  

​

US$

​

US$

​

  

​

US$

Outstanding at January 1, 2022

 

—

 

—

 

—

 

​

​

​

Granted

 

10,378,710

 

2.89

 

1.90

 

​

​

​

Outstanding at December 31, 2022

​

10,378,710

​

2.89

​

1.90

​

​

​

​

Granted

​

775,561

​

2.89

​

4.83

​

​

​

​

Forfeited

​

(1,081,038)

​

2.89

​

2.21

​

​

​

​

Outstanding at December 31, 2023

 

10,073,233

 

2.89

 

2.08

 

8.82

 

60,831

Schedule of assumptions of share options granted

​

​

​

​

​

​

​

​

    

Years ended December 31,

 

Grant dates:

 

2023

 

2022

​

Risk-free interest rate(i)

 

3.4% – 4.79

%

3.71% – 4.15

%

Expected volatility(ii)

 

54.06% – 54.48

%

56.13% – 56.32

%

Expected dividend yield(iii)

 

0.00

%

0.00

%

Exercise multiple(iv)

 

2.20 – 2.80

 

2.20 – 2.80

​

Expected terms(v)

 

10.00 years

 

10.00 years

​

Fair value of underlying ordinary share(vi)

 

US$5.91 – US$8.93

 

US$3.61 – US$4.11

​

(i)The risk-free interest rate was estimated based on the yield to maturity of U.S. treasury bonds denominated in US$ for a term consistent with the expected term of the Company’s options in effect at the valuation date.
(ii)The expected volatility was estimated based on the historical volatility of comparable peer public companies with a time horizon close to the expected term of the Company’s options.
(iii)Expected dividend yield is zero as the Company does not anticipate any dividend payments in the foreseeable future.
(iv)The expected exercise multiple was estimated as the average ratio of the stock price to the exercise price of when employees or nonemployees would decide to voluntarily exercise their vested options. As the Company did not have sufficient information of past employees or nonemployees exercise history, it was estimated by referencing to a widely-accepted academic research publication.
(v)Expected term is the contract life of the share options.
(vi)The estimated fair value was determined using the discounted cash flow method based on the equity allocation model.