XML 17 R6.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($)
9 Months Ended
Jun. 30, 2026
Jun. 30, 2025
Cash flows from Operating Activities:    
Net loss $ (45,776,615) $ (388,087)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Change in fair value of other liabilities (247,190)
Change in fair value of convertible notes payable 847,752
Change in fair value of investments 1,632,548
Gain on investment of marketable securities (104,656)
Allowance for doubtful Notes 169,036  
Loss on transfer of equity method securities 523,011
Amortization of debt issuance cost 6,493,972
Stock-based compensation 5,921,134
Depreciation and amortization 14,175,488
Changes in current assets and current liabilities:    
Prepaid expenses and other current assets (190,599)
Accounts receivable (181,519)  
Due from related party (27,500)
Deposit (600,000)
Advances to supplier (98,250)
Accounts payable and accrued expenses 1,056,962 135,000
Customer deposit 108,006
Deferred revenue 350,000
Due to related parties (299,408) 234,147
 Deferred taxes (1,050)
Stock-based compensation liability 1,172,638
Late payment penalty on excise taxes payable 86,205
Late payment penalty on income taxes payable 73,855
Net cash used in operating activities (14,821,280) (113,840)
Cash flows from Investing Activities:    
Proceeds from sale of marketable securities, net 114,375
Advance to C.M. Composite Materials Ltd (5,799,587)
Purchase of property and equipment (75,541)
Deposit on property, plant and equipment (350,000)
Cash paid for equity method investments (644,530)
Cash acquired in connection with asset acquisition 119,135
Acquisition of business, net of cash acquired (68,000)
Cash paid for other investments (226,650)
Proceeds from sale of other investments 256,337
Net cash (used in) provided by investing activities (6,788,836) 114,375
Cash flows from Financing Activities:    
Proceeds from issuance of convertible note, net of costs 850,000
Repayment of convertible notes (892,907)
Proceeds from issuance of promissory note 16,975,000
Proceeds from loan payable 63,951
Repayment of loan payable (23,840)
Repayment of promissory note (9,560,270)
Proceeds from drawdown of SEPA 10,540,571
Proceeds from exercise of warrants 6,235,945
Net cash provided by financing activities 24,188,450
Effect of exchange rate changes on cash 18,343
Net change in cash 2,596,677 535
Cash and cash equivalents, beginning of the period 2,284,933 3,014
Cash and cash equivalents, end of the period 4,881,610 3,549
Supplemental cash flow information:    
Interest paid 119,176
Taxes paid
Non cash investing and financing activities:    
Debt discount on warrant issued for Notes 6,986,655
Issuance of shares pursuant to the SaverOne exchange agreement 7,771,200
Issuance of shares in asset acquisition 64,175,000
Issuance of warrants pursuant to exchange agreement 2,340,000
Note issued in asset acquisition 16,000,000
Shares to be issued related to acquisition 90,755,000
Share swap between DFNS and VisionWave 2,658,548
Non-cash repayment of Adrian Note 1,432,509
Goodwill acquired in Business Combination 592,000
 NCI related to acquisition 196,000
 Net assets acquired and liability assumed related to acquisition 328,000
VWAV shares were contributed (by members) in Boca JV LLC $ 16,513,628