XML 47 R27.htm IDEA: XBRL DOCUMENT v3.24.4
EQUITY-BASED COMPENSATION (Tables)
12 Months Ended
Sep. 30, 2024
EQUITY-BASED COMPENSATION  
Schedule of expenses for options issued or vested and restricted stock awarded

 

 

Year Ended September 30,

 

 

 

2024

 

 

2023

 

Employees

 

$4,270,180

 

 

$6,286,231

 

Non-employees

 

$680,768

 

 

$655,740

 

Schedule of assumptions used for fair value of each option granted

 

 

2024

 

 

2023

 

Expected stock price volatility

 

100.89 – 101.66%

 

 

99.18 – 100.18%

 

Risk-free interest rate

 

3.77 – 4.58%

 

 

3.41 – 4.25%

 

Expected life of options

 

9.61 – 9.64 years

 

 

9.63 – 9.66 years

 

Expected dividend yield

 

 

-

 

 

 

-

 

Schedule of non-qualified and incentive stock option plans

 

 

Outstanding

 

 

Exercisable

 

 

 

Number of Shares

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Contractual Term (Years)

 

 

Aggregate Intrinsic Value

 

 

Number of Shares

 

 

Weighted Average Exercise Price

 

 

Weighted Average Remaining Contractual Term (Years)

 

 

Aggregate Intrinsic Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2022

 

 

12,964,014

 

 

$9.06

 

 

 

7.35

 

 

$1,866,240

 

 

 

7,067,617

 

 

$6.21

 

 

 

6.21

 

 

$1,866,105

 

Vested

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

952,256

 

 

$8.41

 

 

 

 

 

 

 

 

 

Granted (a)

 

 

2,065,500

 

 

$1.37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(213,165)

 

$9.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expired

 

 

(58,791)

 

$61.05

 

 

 

 

 

 

 

 

 

 

 

(58,791)

 

$61.05

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2023

 

 

14,757,558

 

 

$7.78

 

 

 

6.81

 

 

$0

 

 

 

7,961,082

 

 

$6.07

 

 

 

5.60

 

 

$0

 

Vested

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,501,583

 

 

$4.24

 

 

 

 

 

 

 

 

 

Granted (b)

 

 

1,969,000

 

 

$1.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

Forfeited

 

 

(406,333)

 

$10.01

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

Expired

 

 

(62,145)

 

$27.35

 

 

 

 

 

 

 

 

 

 

 

(62,145)

 

$27.35

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2024

 

 

16,258,080

 

 

$6.88

 

 

 

6.25

 

 

$0

 

 

 

9,400,520

 

 

$5.64

 

 

 

5.19

 

 

$0

 

Schedule of restricted common stock issued from the incentive stock bonus plan

 

 

Number of

Shares

 

 

Weighted Average Grant Date Fair Value

 

Unvested at September 30, 2022

 

 

151,250

 

 

$13.75

 

Forfeited

 

 

(4,000)

 

 

 

 

Vested

 

 

-

 

 

 

 

 

Unvested at September 30, 2023

 

 

147,250

 

 

$13.75

 

Forfeited

 

 

-

 

 

 

 

 

Vested

 

 

-

 

 

 

 

 

Unvested at September 30, 2024

 

 

147,250

 

 

$13.75

 

Schedule of non vested options

 

 

Number of

Options

 

 

Weighted Average Grant Date Fair Value

 

Unvested at September 30, 2022

 

 

5,896,397

 

 

$3.63

 

Vested

 

 

(952,256)

 

$7.30

 

Granted

 

 

2,065,500

 

 

$1.22

 

Forfeited

 

 

(213,165)

 

$8.02

 

Unvested at September 30, 2023

 

 

6,796,476

 

 

$2.25

 

Vested

 

 

(1,501,583)

 

$3.73

 

Granted

 

 

1,969,000

 

 

$1.36

 

Forfeited

 

 

(406,333)

 

$1.94

 

Unvested at September 30, 2024

 

 

6,857,560

 

 

$1.69