XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.4
Unaudited 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
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 shares of common stock for Intangible asset acquisition 2,454     2,454
Issuance of shares of common stock for Intangible asset acquisition (in Shares) 4,088,000          
Issuance of shares upon exercise of warrants for cash   $ 1 8,064       8,065
Issuance of shares upon exercise of warrants for cash (in Shares)   5,973,667          
Shares issued to employees and directors 867     867
Shares issued to employees and directors (in Shares) 3,395,153          
Shares issued for services     314     314
Shares issued for services (in Shares)   371,631          
Non-controlling interests   (21)   (21)
Net loss attributable to NCI             (21)
Net loss     (3,548)   (3,548)
Balance at Dec. 31, 2024 $ 4 $ 7 61,366   (11,508)   49,869
Balance (in Shares) at Dec. 31, 2024 39,934,846 67,623,705          
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          
Issuance of shares upon exercise of warrants for cash $ 0 9,184 9,184
Issuance of shares upon exercise of warrants for cash (in Shares) 4,485,946          
Issuance of new shares for cash $ 2 69,063 69,065
Issuance of new shares for cash (in Shares)   15,156,685          
Net loss attributable to NCI (8) (8)
Capital contribution from NCI 4 4
Other comprehensive loss (37) (37)
Net loss (8,402) (8,402)
Balance at Dec. 31, 2025 $ 4 $ 18 $ 371,403 $ 356 $ (32,095) $ (47) $ 339,639
Balance (in Shares) at Dec. 31, 2025 39,934,846 174,299,223