XML 76 R38.htm IDEA: XBRL DOCUMENT v3.25.3
Debt (Tables)
12 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Schedule of initial carrying amount

The table below summarizes the components used to determine the initial carrying amount of the Notes as of July 7, 2025 (in thousands):

 

 Schedule of initial carrying amount

   Amount 
Principal amount  $7,650 
Less: original issue discount   (2,118)
Less: issuance costs   (139)
Add: fair value of derivative liabilities   298 
Initial carrying amount of Notes at July 7, 2025  $5,691 
Schedule of carrying amount notes

The carrying amount of the Notes as of September 30, 2025 is summarized below (in thousands):

 

 Schedule of carrying amount notes

   Amount 
Initial carrying amount  $5,691 
Less: cash payments on convertible debt   (1,526)
Add: amortization of debt discount and issuance costs   287 
Add: change in fair value of derivative liabilities    
Carrying amount of Notes at September 30, 2025  $4,452 
Schedule of short-term borrowings

Short-term borrowings

 

       
   As of September 30, 
   2025   2024 
Revolving line of credit  $   $3,555 
Bank indebtedness       160 
Total  $   $3,715 
Schedule of term facilities

 

      Rate  

Maturity

date

     Rate  

Maturity

date

   September 30, 2025  September 30, 2024
   Amount   Rate  

Maturity

date

  Amount   Rate  

Maturity

date

CWB Financial Limited  $        N/A  $28,736    8.78%  September 2027
CWB Financial Limited          N/A   1,487    9.21%  October 2027
CWB Financial Limited          N/A   380    8.67%  November 2027
Total  $           $30,603         
Schedule of other borrowings

Other borrowings

 

      Rate  

Maturity

date

     Rate  

Maturity

date

   September 30, 2025  September 30, 2024
   Amount   Rate  

Maturity

date

  Amount   Rate  

Maturity

date

CEBA loans  $        N/A  $696    15.00%  December 2026
Macdonald DND Site Development LP          N/A   719    3.00%  September 2024
Meridian OneCap          N/A   31    6.00%  November 2027
Arbinder Sohi          N/A   222    12.00%  On demand
 Total other borrowings  $           $1,668         
Long-term portion of other borrowings               696         
Schedule of current and long-term portion of the term facilities

The following outlines the current and long-term portion of the term facilities during the year:

 

       
   As of September 30, 
   2025   2024 
Current portion of long-term borrowings  $   $31,575 
Long-term portion       696 
Total  $   $32,271