XML 53 R41.htm IDEA: XBRL DOCUMENT v3.24.3

16. STOCK-BASED COMPENSATION (Tables)

12 Months Ended

Sep. 30, 2024

Equity [Abstract]

Schedule of Share-Based Payment Arrangement, Option, Activity

The following is a summary of stock option activity during the fiscal years ended September 30, 2024, 2023 and 2022:

		Number of Option Shares				Weighted Average Exercise Price ($)
Balance, September 30, 2021			1,547,029			$	18.35
Options granted			215,750			$	14.47
Options expired			—			$	-
Options canceled/forfeited			(238,418	)		$	15.40
Options exercised			(105,423	)		$	7.43
Balance, September 30, 2022			1,418,938			$	19.11
Options granted			789,750			$	5.72
Options expired			(44,600	)		$	6.05
Options canceled/forfeited			(193,630	)		$	10.77
Options exercised			—			$	-
Balance, September 30, 2023			1,970,458			$	14.86
Options granted			611,823			$	14.70
Options expired			(93,057	)		$	9.38
Options forfeited			(97,246	)		$	8.71
Options exercised			(106,516	)		$	7.07
Balance, September 30, 2024			2,285,462			$	15.58

Schedule of Share-Based Payment Arrangement, Restricted Stock Unit, Activity

		Number of Shares				Weighted Average Fair Value Per Share				Aggregate Intrinsic Value
Outstanding at October 1, 2021			10,995			$	27.73			$	—
Granted			7,306,250				7.18
Vested			(1,757,938	)			13.37
Forfeited			(110,759	)			15.27
Outstanding at September 30, 2022			5,448,548			$	4.93			$	17,326
Granted			3,880,552				3.65
Vested			(3,813,617	)			4.58
Cancelled			(40,000	)			-
Forfeited			(4,048	)			29.34
Outstanding at September 30, 2023			5,471,435			$	4.18			$	20,846
Granted			1,493,556				9.67
Vested			(5,268,276	)			4.66
Forfeited			(22,504	)			5.81
Outstanding at September 30, 2024			1,674,211			$	7.56			$	12,649

Schedule of Fair Value Assumption Restricted Stock Unit

The Black-Scholes model utilized the following inputs to value the options granted during years ended September 30, 2024, 2023 and 2022:

		For the year ended September 30,
Fair value assumptions Options:		2024		2023		2022
Risk free interest rate		3.46% - 4.82%		2.65% - 4.44%		1.04% - 3.65%
Expected term (years)		5.8 - 6.2		5.06 - 5.85		4.99 - 7.35
Expected volatility		122.1% - 176.0%		157.1% - 194.9%		187.2% - 533.0%
Expected dividends		0%		0%		0%

inputs of market-based RSUs for each of the fiscal years in which market-based RSUs were issued were as follows:

Fair value assumptions - Market-based RSUs granted:		September 30, 2023		September 30, 2022
Risk free interest rate		4.59%		0.14% - 1.26%
Expected term (years)		10.00		1.00 - 5.00
Expected volatility		129.70%		111.37% - 172.18%
Cost of equity		21.55%		20.00% - 21.00%

X

- References

No definition available.

+ Details

Name:	us-gaap_EquityAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the number and weighted-average grant date fair value for restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock units that were granted, vested, or forfeited during the year.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationRestrictedStockUnitsAwardActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration