XML 105 R94.htm IDEA: XBRL DOCUMENT v3.25.3
Stock-Based Compensation (Details Narrative) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 3 Months Ended 9 Months Ended
Aug. 16, 2023
Nov. 01, 2022
Aug. 16, 2022
Jul. 31, 2023
Sep. 30, 2025
Jun. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Jul. 31, 2021
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Dividend rate               0.00% 0.00%  
Weighted average grant-date fair value of stock options granted               $ 1.95 $ 3.10  
Stock-based compensation expense         $ 2,041   $ 2,672 $ 7,126 $ 8,628  
Compensation expense         471     $ 788    
Expected term               6 years 5 years 6 months  
Expected volatility               104.90% 110.80%  
Risk-free interest rate               4.00% 4.50%  
Fair value of warrants         $ 4,264   (714) $ 5,298 $ 1,156  
Measurement Input, Share Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Shares price         $ 2.17     $ 2.17    
Measurement Input, Expected Term [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Expected term               5 years    
Measurement Input, Price Volatility [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Expected volatility               106.00%    
Measurement Input, Risk Free Interest Rate [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Risk-free interest rate               4.07%    
Measurement Input, Expected Dividend Rate [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Dividend rate               0.00%    
Common Stock [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Issuance of common stock in exchange for consulting services, shares           50,000        
Common Stock [Member] | Strategic Advisory Agreement [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Issuance of common stock in exchange for consulting services, shares               50,000    
Warrant [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Fair value of warrants               $ 2,158    
Share-Based Payment Arrangement, Option [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Stock-based compensation expense         $ 1,196   2,077 4,654 6,306  
Unrecognized compensation cost for options issued         $ 2,873     $ 2,873    
Estimated weighted-average amortization period               1 year 8 months 8 days    
Awards with Performance Conditions [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Vested options to acquire shares     105,000              
Vested options to acquire per share     $ 29.90              
Stock option vesting     80,000              
Remaining stock options forfeited upon termination of the advisory agreement 60,000                  
Awards with Performance Conditions [Member] | Initial Tranche [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Vested options to acquire shares     25,000              
Awards with Performance Conditions [Member] | Second Tranche [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Vested options to acquire shares   20,000                
Warrant [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Warrant shares         1,500,000     1,500,000    
Warrant [Member] | Strategic Advisory Agreement [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Warrant shares         1,500,000     1,500,000    
Warrant [Member] | Share-Based Payment Arrangement, Tranche One [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Warrant shares         600,000,000     600,000,000    
Restricted Stock Units (RSUs) [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Stock-based compensation expense         $ 829   $ 595 $ 2,448 $ 2,322  
Estimated weighted-average amortization period               7 months 20 days    
Award vesting period               4 years    
Unrecognized compensation cost for RSU issued         $ 1,571     $ 1,571    
Number of shares granted               125,154    
Number of shares forfeited               31,953    
Restricted Stock Units (RSUs) [Member] | Share-Based Payment Arrangement, Tranche One [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Vesting percentage               25.00%    
Market Condition Stock Unit [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Number of shares granted       174,500            
Award vesting period, description       The awards are scheduled to vest over a period of one to three years from the grant date based on continuous employment and specified market conditions based on the Company’s stock price at the time of vest.            
Number of shares forfeited               145,833    
Stock-based compensation expense for remaining requisite service period based on awards fair value               28,667    
Maximum [Member] | Measurement Input, Exercise Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Exercise price         $ 12.00     $ 12.00    
Minimum [Member] | Measurement Input, Exercise Price [Member] | May Warrants [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Exercise price         $ 3.00     $ 3.00    
2021 Equity Incentive Plan [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Percentage of outstanding stock               4.00%    
2021 Equity Incentive Plan [Member] | Common Class A [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Number of shares remaining available for future grant         977,790     977,790   2,091,528
Shares issued for future issuance period               10 years    
2017 Equity Incentive Plan [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Number of shares remaining available for future grant         3,234,204     3,234,204    
Percentage of fair market value               100.00%    
2017 Equity Incentive Plan [Member] | Maximum [Member]                    
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]                    
Stock option, expiration period               10 years