XML 19 R7.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Statements of Equity - USD ($)
$ in Thousands
Common Stock
Class A
Common Stock
Class B
Additional Paid-in Capital
Accumulated Other Comprehensive Income
Retained earnings (Accumulated deficit)
NCI
Total
Balances at Sep. 30, 2023 $ 4 $ 2 $ 4,602 $ 201   $ 4,809
Balances (in Shares) at Sep. 30, 2023 44,353,846 17,813,000          
Initial Public offering related expenses (1,435) (1,435)
Common stock Issuance for initial public offering 10,713 10,713
Common stock Issuance for initial public offering (in Shares)   2,142,563          
Issuance of Common shares for Loan Settlement 3,383 3,383
Issuance of Common shares for Loan Settlement (in Shares)   2,294,114          
Issuance of Common Shares for Intangible Asset Acquisition $ 1 2,216 2,217
Issuance of Common Shares for Intangible Asset Acquisition (in Shares)   4,730,726          
Shares Issued to Employees 74 74
Shares Issued to Employees (in Shares)   51,890          
Issuance of new shares for cash $ 2 30,124 30,126
Issuance of new shares for cash (in Shares)   22,343,961          
Conversion from class A to Class B Common stock $ 0 0
Conversion from class A to Class B Common stock (in Shares) (4,419,000) 4,419,000          
Net loss (8,140) (8,140)
Balance at Sep. 30, 2024 $ 4 $ 6 49,667 (7,939) 41,738
Balance (in Shares) at Sep. 30, 2024 39,934,846 53,795,254          
Issuance of Common Shares for Intangible Asset Acquisition $ 1 3,701 3,702
Issuance of Common Shares for Intangible Asset Acquisition (in Shares)   5,788,849          
Issuance of shares upon exercise of warrants for cash $ 1 16,265 16,266
Issuance of shares upon exercise of warrants for cash (in Shares)   13,014,899          
Shares Issued to Employees $ 0 1,089 1,089
Shares Issued to Employees (in Shares)   1,023,040          
Issuance of new shares for cash $ 8 219,799 219,807
Issuance of new shares for cash (in Shares)   79,241,455          
Shares Issued for services $ 0 2,635 2,635
Shares Issued for services (in Shares)   1,793,095          
Net Loss attributable to NCI (108) (108)
Capital Contribution from NCI 65 65
Other Comprehensive Income 393 393
Net loss (15,754) (15,754)
Balance at Sep. 30, 2025 $ 4 $ 16 $ 293,156 $ 393 $ (23,693) $ (43) $ 269,833
Balance (in Shares) at Sep. 30, 2025 39,934,846 154,656,592