v3.25.2
SHARE-BASED COMPENSATION (Tables)
6 Months Ended
Jun. 30, 2025
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 December 31, 2024

 

13,570,227

 

2.89

 

2.31

 

8.39

27,354

Granted

 

2,669,523

 

2.89

 

0.82

 

Forfeited

(1,678,329)

2.89

2.42

Outstanding at June 30, 2025

14,561,421

2.89

2.03

8.28

Vested and expected to vest as of June 30, 2025

14,561,421

2.89

2.03

8.28

Exercisable as of June 30, 2025

 

14,489,440

 

2.89

 

2.02

 

8.28

 

Schedule of compensation expenses recognized for options

Six Months Ended June 30, 

    

2025

    

2024

US$

US$

Research and development expenses

 

950

 

19,968

Selling and marketing expenses

 

176

 

3,252

General and administrative expenses

 

1,089

 

12,674

 

2,215

 

35,894

Schedule of assumptions of share options granted

    

Six Months Ended June 30, 

 

Grant dates:

 

2025

    

2024

Risk-free interest rate(i)

 

4.20%-4.53

%

4.46%-4.58

%

Expected volatility(ii)

 

55.58%-56.22

%

54.06%-54.57

%

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$1.87-US$3.61

 

US$5.78-US$9.81

(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 before the consummation of the Merger Transaction, and open market price after the consummation of the Merger Transaction, respectively.