XML 53 R40.htm IDEA: XBRL DOCUMENT v3.25.4
Stockholder’s Deficit (Tables)
3 Months Ended
Dec. 31, 2025
Equity [Abstract]  
Schedule of Black-Scholes model
       
    August 6, 2025 - September 2, 2025
Exercise price     3.27 - 9.09  
Risk-free interest rate     3.58 -3.91 %
Volatility     101.4 - 114.4 %
Expected life (years)     3.19 - 5.00  
Dividend yield     0 %

Schedule of stock option grant activity
                         
    Number   Weighted Average Exercise Price   Weighted Average Remaining Life
Outstanding at September 30, 2024           $     $  
Granted       6,850,000       7.42       5.23  
Expired                    
Exercised                    
Outstanding at September 30, 2025       6,850,000       7.42       5.23  
Granted                    
Expired                    
Exercised                    
Outstanding at December 31, 2025       6,850,000     $ 7.42     $ 4.98  

Schedule of recognize the remaining total stock-based compensation
         
Year   Amount
2026     $ 6,029,541  
2027       8,039,388  
2028       8,039,388  
2029     7,002,682  
2030       7,683  
Total     $ 29,118,682  

Schedule of RSU issuance and related stock-based expense
                
Quarter ended  RSU issued  Value of RSUs
issued
  Stock based compensation
September 30, 2025    15,735   $180,000   $30,000 
December 31, 2025            45,000 
     15,735   $180,000   $75,000