XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurements (Tables)
3 Months Ended
Dec. 31, 2025
Fair value  
Schedule of assets and liabilities measured at fair value

December 31, 2025

  ​ ​ ​

(Level 1)

  ​ ​ ​

(Level 2)

  ​ ​ ​

(Level 3)

Liabilities

Unsecured convertible promissory note

$

$

$

36,660,000

Warrant liability

7,560,251

Total

$

$

$

44,220,251

September 30, 2025

(Level 1)

  ​ ​ ​

(Level 2)

  ​ ​ ​

(Level 3)

Liabilities

Unsecured convertible promissory note

$

$

$

29,947,000

Warrant liability

4,768,438

Total

$

$

$

34,715,438

Schedule of changes in the fair value of Level 3 liabilities

Unsecured Convertible

  ​ ​ ​

Promissory Notes

  ​ ​ ​

Warrants

Balance at October 1, 2025

$

29,947,000

$

4,768,438

Principal and accrued interest converted to common stock

(30,736)

Loss from change in fair value

6,743,736

2,791,813

Balance at December 31, 2025

$

36,660,000

$

7,560,251

Unsecured promissory notes-aggregate  
Fair value  
Schedule of fair value inputs

December 31, 2025

September 30, 2025

Term (years)

0.5

0.8

Volatility

172.0

%  

118.0

%

Risk-free rate

3.6

%

3.8

%

Dividend yield

%

%

Credit-adjusted discount rate

19.9

%

18.8

%

Stock price

$

1.58

$

1.06

Common stock warrants  
Fair value  
Schedule of fair value inputs

  ​ ​ ​

December 31, 2025

September 30, 2025

Risk-free interest rate

3.57

%  

3.64

%

Remaining contractual term of warrants (years)

3.2

3.5

Expected volatility

153.5

%

148.6

%

Annual dividend yield

%

%

Stock price

$

1.58

$

1.06