Schedule of options activity |
The following table summarizes share option activity for the years ended December 31, 2021 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
2021 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Options |
|
Weighted-Average Exercise Price |
|
Weighted- Average remaining Contractual Term (in years) |
|
Number of Options |
|
Weighted-Average Exercise Price |
|
Weighted- Average remaining Contractual Term (in years) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at the beginning of the year |
|
9,874,165 |
|
|
$ |
1.99 |
|
|
6.83 |
|
9,981,394 |
|
|
$ |
2.37 |
|
|
6.65 |
Granted |
|
1,708,500 |
|
|
3.71 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Exercised |
|
(1,301,233) |
|
|
0.94 |
|
|
— |
|
|
(911,307) |
|
|
2.23 |
|
|
— |
|
Forfeited |
|
(300,038) |
|
|
3.71 |
|
|
— |
|
|
(707,157) |
|
|
3.56 |
|
|
— |
|
Outstanding at the end of the year |
|
9,981,394 |
|
|
$ |
2.37 |
|
|
6.65 |
|
8,362,930 |
|
|
$ |
2.28 |
|
|
5.25 |
Exercisable at the end of the year |
|
6,150,329 |
|
|
$ |
1.99 |
|
|
5.54 |
|
7,001,928 |
|
|
$ |
2.18 |
|
|
4.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule of options by exercise price |
The following table summarizes information about share options outstanding under the 2012 Plan and 2021 Plan as of December 31, 2021 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
Number Outstanding at December 31, 2021 |
|
Weighted Average Remaining Contractual Life (Years) |
|
Number Exercisable at December 31, 2021 |
|
Weighted Average Remaining Contractual Life (Years) |
$0.0003 |
89,000 |
|
|
1.58 |
|
89,000 |
|
|
1.58 |
$0.01 |
355,700 |
|
|
8.85 |
|
155,618 |
|
|
8.85 |
$0.40 |
1,149,241 |
|
|
2.05 |
|
1,149,241 |
|
|
2.05 |
$0.60 |
65,286 |
|
|
3.45 |
|
65,286 |
|
|
3.45 |
$1.43 |
401,500 |
|
|
8.71 |
|
125,468 |
|
|
8.71 |
$1.90 |
594,320 |
|
|
3.73 |
|
594,320 |
|
|
3.73 |
$2.17 |
1,396,871 |
|
|
6.15 |
|
1,235,090 |
|
|
6.12 |
$2.25 |
117,224 |
|
|
3.24 |
|
117,224 |
|
|
3.24 |
$2.388 |
489,700 |
|
|
8.69 |
|
129,400 |
|
|
8.19 |
$2.71 |
2,655,489 |
|
|
6.85 |
|
1,936,746 |
|
|
6.76 |
$3.04 |
1,401,700 |
|
|
9.08 |
|
131,250 |
|
|
9.08 |
$3.44 |
248,501 |
|
|
7.36 |
|
140,191 |
|
|
6.98 |
$3.57 |
748,562 |
|
|
8.60 |
|
261,308 |
|
|
8.54 |
$5.97 |
79,500 |
|
|
8.91 |
|
20,187 |
|
|
8.91 |
$7.60 |
184,800 |
|
|
9.08 |
|
— |
|
|
0 |
$24.08 |
4,000 |
|
|
9.61 |
|
— |
|
|
0 |
|
|
|
|
|
|
|
|
Total |
9,981,394 |
|
|
6.65 |
|
6,150,329 |
|
|
5.54 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value |
$ |
155,136 |
|
|
|
|
$ |
97,907 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options Outstanding |
|
Options Exercisable |
|
Number Outstanding at December 31, 2022 |
|
Weighted Average Remaining Contractual Life (Years) |
|
Number Exercisable at December 31, 2022 |
|
Weighted Average Remaining Contractual Life (Years) |
|
|
$0.0003 |
89,000 |
|
|
0.58 |
|
89,000 |
|
|
0.58 |
$0.01 |
355,700 |
|
|
7.85 |
|
244,543 |
|
|
7.85 |
$0.40 |
1,078,500 |
|
|
1.12 |
|
1,078,500 |
|
|
1.12 |
$0.60 |
31,046 |
|
|
1.86 |
|
31,046 |
|
|
1.86 |
$1.43 |
381,000 |
|
|
7.62 |
|
211,468 |
|
|
7.55 |
$1.90 |
565,320 |
|
|
2.81 |
|
565,320 |
|
|
2.81 |
$2.17 |
975,288 |
|
|
5.03 |
|
975,288 |
|
|
5.03 |
$2.25 |
57,394 |
|
|
3.53 |
|
57,394 |
|
|
3.53 |
$2.388 |
387,750 |
|
|
7.77 |
|
195,900 |
|
|
7.68 |
$2.71 |
2,331,732 |
|
|
5.68 |
|
2,259,187 |
|
|
5.67 |
$3.04 |
1,282,648 |
|
|
7.94 |
|
647,691 |
|
|
7.81 |
$3.44 |
204,394 |
|
|
6.80 |
|
162,650 |
|
|
6.78 |
$3.57 |
432,000 |
|
|
1.93 |
|
394,841 |
|
|
1.43 |
$5.97 |
50,000 |
|
|
7.93 |
|
25,312 |
|
|
7.93 |
$7.60 |
141,158 |
|
|
7.85 |
|
63,788 |
|
|
7.56 |
|
|
|
|
|
|
|
|
Total |
8,362,930 |
|
|
5.25 |
|
7,001,928 |
|
|
4.75 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value |
$ |
34,860 |
|
|
|
|
$ |
29,858 |
|
|
|
|
Schedule of RSU activity |
The following table summarizes RSU (including PRSU) activity for the years ended December 31, 2021 and 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2021 |
|
The weighted average fair value at grant date |
|
December 31, 2022 |
|
The weighted average fair value at grant date |
|
|
|
|
|
|
|
|
Outstanding at the beginning of the year |
132,500 |
|
|
$ |
7.60 |
|
|
967,797 |
|
|
$ |
18.97 |
|
Granted |
880,022 |
|
|
20.41 |
|
|
2,678,036 |
|
|
10.66 |
|
Vested |
(10,354) |
|
|
11.15 |
|
|
(319,516) |
|
|
17.91 |
|
Forfeited |
(34,371) |
|
|
14.46 |
|
|
(459,337) |
|
|
15.06 |
|
Outstanding at the end of the year |
967,797 |
|
|
18.97 |
|
|
2,866,980 |
|
|
12.06 |
|
Unvested RSUs |
967,797 |
|
|
18.97 |
|
|
2,866,980 |
|
|
12.06 |
|
|
Schedule of expenses capitalized |
The following table summarizes the share-based compensation recorded in each line item in the accompanying consolidated statements of comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2020 |
|
2021 |
|
2022 |
|
|
|
|
|
|
Cost of revenue |
$ |
40 |
|
|
$ |
211 |
|
|
$ |
599 |
|
Research and development |
1,107 |
|
|
4,058 |
|
|
5,287 |
|
Sales and marketing |
821 |
|
|
3,450 |
|
|
5,995 |
|
General and administrative |
2,832 |
|
|
3,452 |
|
|
5,106 |
|
Total |
$ |
4,800 |
|
|
$ |
11,171 |
|
|
$ |
16,987 |
|
|
|
|
|
|
|
|