XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.3
Term Loans and Warrant Liabilities (Tables)
12 Months Ended
Sep. 30, 2025
Term Loans and Warrant Liabilities [Abstract]  
Summary of Changes in Fair Value of Term Loan and First Amendment Term Loan Level 3

A summary of the changes in the fair value of the Close Date Term Loan Level 3 rollforward is as follows:

 

 

 

Year Ended

 

 

Year Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

Beginning balance

 

$

12,010

 

 

$

 

Transfer in

 

 

 

 

 

11,575

 

Change in fair value related to non-credit risk recorded within net loss

 

 

1,910

 

 

 

435

 

Change in fair value related to credit risk in other comprehensive income

 

 

(820

)

 

 

 

Ending balance

 

$

13,100

 

 

$

12,010

 

A summary of the changes in the fair value of the First Amendment Term Loan Level 3 rollforward is as follows:

 

 

 

Year Ended

 

 

 

September 30, 2025

 

Beginning balance

 

$

 

Transfer in

 

 

4,480

 

Change in fair value related to non-credit risk recorded within net loss

 

 

430

 

Ending balance

 

$

4,910

 

Summary of Fair Value Assumptions Applied in Determining Initial Fair Value and Subsequent Fair Value of Warrant Liabilities

A summary of the changes in the fair value of the warrant liabilities Level 3 rollforward is as follows:
 

 

 

September 30,

 

 

September 30,

 

 

 

2025

 

 

2024

 

Discount Rate

 

 

3.7

%

 

 

3.6

%

Volatility

 

 

62.6

%

 

 

58.0

%

Summary of Changes in Fair Value of Warrant Liabilities Level 3

The following is a summary of the fair value assumptions applied in determining the initial fair value and the subsequent fair value of the warrant liabilities as of each respective date:

 

 

 

Year Ended

 

 

Year Ended

 

 

 

September 30, 2025

 

 

September 30, 2024

 

Beginning balance

 

$

6,640

 

 

$

 

Transfer in

 

 

 

 

 

3,125

 

Change in fair value within net loss

 

 

(3,070

)

 

 

3,515

 

Ending balance

 

$

3,570

 

 

$

6,640