XML 16 R2.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2025
Sep. 30, 2024
Current assets    
Cash $ 3,273 $ 266
Accounts receivable, net 1,414 2,813
Inventory 1,435 1,725
Prepaid expenses and other current assets 593 467
Total current assets 6,715 5,271
Property and equipment, net 328 1,177
Intangible assets, net 13,519 15,211
Goodwill 16,066 16,066
Operating lease right-of-use assets 370 1,022
Other assets 115 341
Total assets 37,113 39,088
Current liabilities    
Accounts payable 8,981 10,833
Accrued expenses and other current liabilities 11,122 10,325
Deferred purchase consideration 2,323 2,380
Operating lease liabilities, current 274 428
Total current liabilities 27,786 26,107
Earnout liability 1,240 1,680
Deferred tax liability 321 320
Operating lease liabilities, noncurrent 96 1,024
Liability-classified warrants 6,859 2,139
Other noncurrent liabilities 48 1,006
Total liabilities 37,449 33,558
Commitments and contingencies (Note 13)
Stockholders’ equity (deficit)    
Additional paid-in capital 150,252 109,987
Accumulated deficit (150,588) (104,457)
Total stockholders’ equity (deficit) (336) 5,530
Total liabilities and stockholders’ equity (deficit) 37,113 39,088
Common Class A [Member]    
Stockholders’ equity (deficit)    
Common stock, value
Common Class B [Member]    
Stockholders’ equity (deficit)    
Common stock, value
Nonrelated Party [Member]    
Current liabilities    
Notes payable, current 3,934 398
Notes payable, noncurrent 200
Related Party [Member]    
Current liabilities    
Notes payable, current 1,152 1,743
Notes payable, noncurrent $ 1,099 $ 1,082