XML 16 R5.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (DEFICIT) (Unaudited) - USD ($)
Common Stock [Member]
Treasury Stocks [Member]
Additional Paid-in Capital [Member]
Shares To Be Issued [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Total
Beginning balance, value at Sep. 30, 2024 $ 110,000 $ 151,000 $ (332,119) $ (71,119)
Beginning balance, shares at Sep. 30, 2024 11,000,000              
Net loss (203,724) (203,724)
Ending balance, value at Dec. 31, 2024 $ 110,000 151,000 (535,843) (274,843)
Beginning balance, shares at Dec. 31, 2024 11,000,000              
Beginning balance, value at Sep. 30, 2024 $ 110,000 151,000 (332,119) (71,119)
Beginning balance, shares at Sep. 30, 2024 11,000,000              
Share swap between DFNS and VisionWave              
Ending balance, value at Jun. 30, 2025 $ 110,000 151,000 (720,206) (459,206)
Beginning balance, shares at Jun. 30, 2025 11,000,000              
Beginning balance, value at Dec. 31, 2024 $ 110,000 151,000 (535,843) (274,843)
Beginning balance, shares at Dec. 31, 2024 11,000,000              
Net loss (28,842) (28,842)
Ending balance, value at Mar. 31, 2025 $ 110,000 151,000 (564,685) (303,685)
Beginning balance, shares at Mar. 31, 2025 11,000,000              
Net loss (155,521) (155,521)
Ending balance, value at Jun. 30, 2025 $ 110,000 151,000 (720,206) (459,206)
Beginning balance, shares at Jun. 30, 2025 11,000,000              
Beginning balance, value at Sep. 30, 2025 $ 145,211 3,168,248 (15,108,906) (11,795,447)
Beginning balance, shares at Sep. 30, 2025 14,521,094            
Issuance of shares in asset acquisition $ 15,000 11,685,000 11,700,000
Issuance of shares in asset acquisition, shares 1,500,000              
Issuance of warrants in asset acquisition 2,340,000 2,340,000
Exercise of warrants $ 4,955 5,693,399 5,698,354
Exercise of warrants, shares 495,509              
Stock based compensation 2,054,847 2,054,847
Net loss (6,935,915) (6,935,915)
Ending balance, value at Dec. 31, 2025 $ 165,166 24,941,494 (22,044,821) 3,061,839
Beginning balance, shares at Dec. 31, 2025 16,516,603            
Beginning balance, value at Sep. 30, 2025 $ 145,211 3,168,248 (15,108,906) (11,795,447)
Beginning balance, shares at Sep. 30, 2025 14,521,094            
Share swap between DFNS and VisionWave               2,658,548
Ending balance, value at Jun. 30, 2026 $ 273,320 $ (16,513,628) 115,919,280 90,755,000 (60,788,463) 11,982 10,369,763 140,027,254
Beginning balance, shares at Jun. 30, 2026 27,332,069 (2,917,602)            
Beginning balance, value at Dec. 31, 2025 $ 165,166 24,941,494 (22,044,821) 3,061,839
Beginning balance, shares at Dec. 31, 2025 16,516,603            
Exercise of warrants $ 467 537,124 537,591
Exercise of warrants, shares 46,747              
Issuance of shares in asset acquisition $ 30,000 28,680,000 28,710,000
Issuance of shares in asset acquisition, shares 3,000,000              
Issuance of shares pursuant to SEPA $ 2,337 1,758,425 1,760,762
Issuance of shares pursuant to SEPA, shares 233,678              
Shares to be issued related to acquisition 66,990,000 66,990,000
Issuance of shares pursuant to the SaverOne exchange agreement $ 3,655 2,720,137 2,723,792
Issuance of shares pursuant to the SaverOne exchange agreement, shares 365,610              
Stock based compensation $ 1,845 784,474 786,319
Stock based compensation, shares 184,499              
Net loss (12,910,093) (12,910,093)
Shares to be issued related to asset acquisition
Issuance of warrants pursuant to the Letter Agreement 6,986,665 6,986,665
Ending balance, value at Mar. 31, 2026 $ 203,470 66,408,319 66,990,000 (34,954,914) 98,646,875
Beginning balance, shares at Mar. 31, 2026 20,347,137            
Issuance of shares in asset acquisition $ 35,000 23,730,000 23,765,000
Issuance of shares in asset acquisition, shares 3,500,000              
Issuance of shares pursuant to SEPA $ 16,227 8,763,582 8,779,809
Issuance of shares pursuant to SEPA, shares 1,622,705              
Issuance of shares pursuant to the SaverOne exchange agreement $ 9,453 5,037,955 5,047,408
Issuance of shares pursuant to the SaverOne exchange agreement, shares 945,251              
Share swap between DFNS and VisionWave $ 4,756 2,653,791 2,658,547
Share swap between DFNS and VisionWave, shares 475,590              
Stock based compensation $ 4,414 3,075,554 3,079,968
Stock based compensation, shares 441,386              
Currency translation adjustment 11,982 7,271 19,253
Non-controlling Interest Arising on Business Combination 196,000 196,000
Net loss (25,833,549) (97,058) (25,930,607)
Shares to be issued related to asset acquisition 23,765,000 23,765,000
Shares repurchased in connection with BOCA JV $ (16,513,628) 6,250,078 10,263,550
hares repurchased in connection with BOCA JV , shares   (2,917,602)            
Ending balance, value at Jun. 30, 2026 $ 273,320 $ (16,513,628) $ 115,919,280 $ 90,755,000 $ (60,788,463) $ 11,982 $ 10,369,763 $ 140,027,254
Beginning balance, shares at Jun. 30, 2026 27,332,069 (2,917,602)