v3.26.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Compensation [Abstract]  
Schedule of Share Options Outstanding

For the year ended December 31, 2025, changes in the status of total outstanding options, were as follows:

 

   Number of
options
   Weighted
average
exercise price
in USD
   Weighted
average
remaining
contractual life
(In years)
   Aggregate
Intrinsic
Value
USD
 
Outstanding as of January 1, 2025   10,000    0.2305    4.19    
 
Forfeited   (33)               
Outstanding as of December 31, 2025   9,967    0.2305    3.19    
 

A summary of share options outstanding as of December 31, 2025, and activity during the year then ended, is presented below: 

 

   Number of
options
   Weighted
average
exercise price
in USD
   Weighted
average
remaining
contractual life
(In years)
   Aggregate
Intrinsic Value
USD
 
Outstanding as of January 1, 2024   28,250    20    3.59    3,192 
Granted   66,045    38.2    3.19    1,778 
Exercised   (525)           
 
Forfeited   (25,099)           
 
Outstanding as of December 31, 2024   68,671        2.59    57 
Granted               
 
Exercised               
 
Forfeited   (36,776)           
 
Outstanding as of December 31, 2025   31,895    36.12    1.59    57 
Schedule of Activity of Service-Based RSUs

A summary of the activity of the service-based RSUs for the year ended December 31, 2025 is presented as follows:

 

   Number of restricted shares   Weighted
average
grant-date fair value
 
       US$ 
Unvested as of January 1, 2024   26,850    
 
Granted   63,410    30,220 
Vested   (40,000)   
 
Forfeited   (260)   
 
Unvested as of December 31, 2024   50,000    
 
Granted   550,000    3,351,000 
Vested   (565,000)   
 
Forfeited   
    
 
Unvested as of December 31, 2025   35,000    
 
Schedule of Assumptions used in Determining Fair Value of MDRT Options on Grant Date The assumptions used in determining the fair value of the MDRT Options on the grant date were as follows:
Assumptions  2023 MDRT  2024 MDRT 1  2024 MDRT 2
Expected dividend yield (Note i)  3.69%  3.22%  3.22%
Risk-free interest rates (Note ii)  3.88%  4.81%  4.44-4.81%
Expected volatility (Note iii)  51.41%  59.78%  59.78-60.61%
Expected life in years (Note iv)  4.49  3.29  3.1-3.29
Exercise multiple (Note v)  2.80  1.0  1.0
Fair value of options on grant date  US$115.84~US$119.88  US$33.36~US$33.56   US$28.44~US$48.16

 

  (i) Expected dividend yield:

 

The expected dividend yield was estimated by the Group based on its historical and future dividend policy.

 

  (ii) Risk-free interest rate:

 

Risk-free interest rate was estimated based on the US Government Bond yield and pro-rated according to the tenor of the options as of the valuation date.

 

  (iii) Expected volatility:

 

The volatility of the underlying ordinary shares was estimated based on the annualized standard deviation of the continuously compounded rate of return on the daily average adjusted share price of the Group as of the Valuation Date.

 

  (iv) Expected life:

 

The expected life was estimated based on the end of the vesting period and the contractual term of the award of the Options plan.

 

  (v) Exercise multiple:

 

The exercise multiple was estimated based on empirical studies.