XML 59 R45.htm IDEA: XBRL DOCUMENT v3.25.4
Fair Value Measurements (Tables)
12 Months Ended
Sep. 30, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assets And Liabilities Measured On Recurring Basis

Liabilities measured at fair value on a recurring basis as of September 30, 2025 are as follows:

 

   Level 1   Level 2   Level 3   Total 
                 
Earnout liability  $   $   $1,240   $1,240 
Liability-classified warrants           6,859    6,859 
Total  $   $   $8,099   $8,099 
Schedule of Fair Value Measured On Recurring Basis Unobservable Input Reconciliation

The following table provides a reconciliation of the balance of financial instruments measured at fair value on a recurring basis using Level 3 inputs:

 

   Earnout
Liability
   Liability Classified
Warrants
   PIPE
Make-Whole
Liability
   SAFEs 
Balance, September 30, 2023  $   $   $   $1,512 
Liabilities recognized in the Merger   33,559    150    2,071     
Sale of warrants in the July 2024 Private Placement       6,397         
Other warrants issued       732         
Conversion to Class A Common Stock in the Merger               (1,522)
Exercise of warrants       (3,393)         
Settlement of liability       (332)   (1,241)    
Change in fair value included in net loss   (31,879)   (1,415)   (830)   10 
Balance, September 30, 2024  $1,680   $2,139   $   $ 
Sale of warrants in the April 2025 Offering       2,853    -    - 
Issuance of inducement warrants       5,699    -    - 
Modification of warrants       1,214    -    - 
Exercise of warrants       (4,242)   -    - 
Change in fair value included in net loss   (440)   (804)   -    - 
Balance, September 30, 2025  $1,240   $6,859    -    - 
Schedule of Fair Value of Liability-Classified Warrants

 

   September 30, 
   2025   2024 
         
Stock price  $0.81   $1.06 
Expected volatility   79.0%   55.7%
Risk-free rate   3.7%   3.53.9%
Contractual term   4.34.9 years    1.15.1 years 
   September 30, 
   2025   2024 
         
Stock price  $0.81   $1.06 
Expected volatility   80%   70%
Risk-free rate   3.8%   3.6%
Contractual term   6.2 years    7.2 years