XML 31 R22.htm IDEA: XBRL DOCUMENT v3.25.0.1
Fair Value Measurements (Tables)
3 Months Ended
Dec. 31, 2024
Fair value  
Schedule of assets and liabilities measured at fair value

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

    

(Level 1)

    

(Level 2)

    

(Level 3)

Liabilities

​

​

​

​

​

​

​

​

​

Unsecured convertible promissory note

​

$

—

​

$

—

​

$

30,744,000

Warrant liability

​

​

—

​

​

—

​

​

18,826,133

Total

​

$

—

​

$

—

​

$

49,570,133

​

​

​

​

​

​

​

​

​

​

​

​

September 30, 2024

​

​

(Level 1)

    

(Level 2)

    

(Level 3)

Liabilities

​

​

​

​

​

​

​

​

​

Unsecured convertible promissory note

​

$

—

​

$

—

​

$

29,440,000

Warrant liability

​

​

—

​

​

—

​

​

59,099,013

Total

​

$

—

​

$

—

​

$

88,539,013

Schedule of changes in the fair value of Level 3 liabilities

​

​

​

​

​

​

​

​

​

​

Unsecured Convertible

​

​

​

​

    

Promissory Note

    

Warrants

Balance at October 1, 2024

​

$

29,440,000

​

$

59,099,013

Change in fair value

​

​

1,304,000

​

​

(40,272,880)

Balance at December 31, 2024

​

$

30,744,000

​

$

18,826,133

​

December 2022 Note  
Fair value  
Schedule of fair value inputs

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2024

​

​

September 30, 2024

​

Term (years)

​

​

0.5

​

​

​

0.8

​

Volatility

​

​

134.0

%  

​

​

91.0

%

Risk-free rate

​

​

4.2

%

​

​

4.2

%

Dividend yield

​

​

—

%

​

​

—

%

Credit-adjusted discount rate

​

​

20.5

%

​

​

20.4

%

Stock price

​

$

1.89

​

​

$

5.34

​

Common stock warrants  
Fair value  
Schedule of fair value inputs

​

​

​

​

​

​

​

​

​

​

​

    

December 31, 2024

​

​

September 30, 2024

​

Risk-free interest rate

​

​

4.34

%  

​

​

3.58

%

Remaining contractual term of warrants (years)

​

​

4.2

​

​

​

4.5

​

Expected volatility

​

​

135.5

%

​

​

125.0

%

Annual dividend yield

​

​

—

%

​

​

—

%

Stock price

​

$

1.89

​

​

$

5.34

​

​