v3.26.1
SHARE-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 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 as of December 31, 2024

13,570,227

2.89

2.31

8.39

27,354

 

 

 

 

 

Granted

2,674,523

2.89

0.82

Forfeited

(4,193,612)

2.89

2.36

Outstanding as of December 31, 2025

12,051,138

2.89

2.05

7.79

Vested and expected to vest as of December 31, 2025

12,051,138

2.89

2.05

7.79

Exercisable as of December 31, 2025

12,028,990

2.89

2.05

7.79

Schedule of compensation expenses

Years ended December 31, 

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

US$

US$

US$

Research and development expenses

 

950

 

16,241

 

Selling and marketing expenses

 

176

 

1,247

 

General and administrative expenses

 

1,148

 

14,442

 

 

2,274

31,930

 

Schedule of assumptions of share options granted

Years ended December 31, 

 

Grant dates:

  ​ ​ ​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Risk‑free interest rate (i)

4.20%-4.53

%  

3.71%-4.58

%  

3.4%-4.79

%

Expected volatility (ii)

55.58%-56.22

%  

54.11%-55.59

%  

54.06%-54.48

%

Expected dividend yield (iii)

0.00

%  

0.00

%  

0.00

%

Exercise multiple (iv)

2.20-2.80

 

2.20-2.80

 

2.20-2.80

Expected terms (v)

10.00 years

 

10.00 years

 

10.00 years

Fair value of underlying ordinary share (vi)

US$1.87-US$3.61

 

US$4.06-US$9.81

 

US$5.91-US$8.93

(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 was 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 was 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.