XML 146 R29.htm IDEA: XBRL DOCUMENT
v3.25.2

Stockholders' Deficit (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025 | Dec. 31, 2024
Stockholders’ Deficit [Abstract] |  |
Schedule of Shares of Common Stock are Reserved for Future Issuance | The following shares of common stock are reserved for future issuance:
Convertible notes payable |  |  | 480,608 |
Stock options issued and outstanding |  |  | 104,823 |
Stock purchase warrants |  |  | 5,381,916 |
|  |  | 5,967,347 |
| The following shares of common stock are reserved for future issuance:
Convertible notes payable |  |  | 464,217 |
Stock options issued and outstanding under Old Nukk equity incentive plan |  |  | 4,823 |
Stock purchase warrants |  |  | 5,465,249 |
|  |  | 5,934,289 |
Schedule of Shares of Common Stock Issuable upon Exercise of Warrants Outstanding | The following table summarizes the shares of the Company’s common stock issuable upon exercise of warrants outstanding at March 31, 2025:
|  | Warrants Outstanding |
|  | Range of Exercise Price |  |  | Number Outstanding at March 31, 2025 |  |  | Weighted Average Remaining Contractual Life (Years) |  |  | Weighted Average Exercise Price |
Public and Private Warrants |  | $ | 92.00 |  |  |  | 837,625 |  |  |  | 0.58 |  |  | $ | 14.32 |
April 2024 Warrants |  |  | 6.88 |  |  |  | 14,535 |  |  |  | 0.01 |  |  |  | 0.02 |
June 2024 Warrants |  |  | 2.00 |  |  |  | 150,000 |  |  |  | 0.12 |  |  |  | 0.06 |
August 2024 Warrants |  |  | 2.00 |  |  |  | 175,000 |  |  |  | 0.14 |  |  |  | 0.07 |
November 2024 Warrant |  |  | 2.41 |  |  |  | 351,424 |  |  |  | 0.30 |  |  |  | 0.16 |
Pre-funded Warrants |  |  | 0.0001 |  |  |  | 1,353,333 |  |  |  | 1.18 |  |  |  | 0.00 |
Private Placement Warrant |  |  | 6.00 |  |  |  | 2,499,999 |  |  |  | 2.19 |  |  |  | 2.79 |
|  | $ | 0.0001 – 92.00 |  |  |  | 5,381,916 |  |  |  | 4.52 |  |  | $ | 17.42 |
The following table summarizes the shares of the Company’s common stock issuable upon exercise of warrants outstanding at December 31, 2024:
|  | Warrants Outstanding |
|  | Range of Exercise Price |  |  | Number Outstanding at December 31, 2024 |  |  | Weighted Average Remaining Contractual Life (Years) |  |  | Weighted Average Exercise Price |
Public and Private Warrants |  | $ | 92.00 |  |  |  | 837,625 |  |  |  | 0.61 |  |  | $ | 14.10 |
April 2024 Warrants |  |  | 6.88 |  |  |  | 14,535 |  |  |  | 0.01 |  |  |  | 0.02 |
June 2024 Warrants |  |  | 2.00 |  |  |  | 150,000 |  |  |  | 0.12 |  |  |  | 0.05 |
August 2024 Warrants |  |  | 2.00 |  |  |  | 175,000 |  |  |  | 0.15 |  |  |  | 0.06 |
November 2024 Warrant |  |  | 2.41 |  |  |  | 351,424 |  |  |  | 0.31 |  |  |  | 0.15 |
Pre-funded Warrants |  |  | 0.0001 |  |  |  | 1,436,666 |  |  |  | 1.30 |  |  |  | 0.00 |
Private Placement Warrant |  |  | 6.00 |  |  |  | 2,499,999 |  |  |  | 2.27 |  |  |  | 2.74 |
|  | $ | 0.0001 – 92.00 |  |  |  | 5,465,249 |  |  |  | 4.77 |  |  | $ | 17.12 |
| The following table summarizes the shares of the Company’s common stock issuable upon exercise of warrants outstanding at December 31, 2024:
|  | Warrants Outstanding |
|  | Range of Exercise Price |  |  | Number Outstanding at December 31, 2024 |  |  | Weighted Average Remaining Contractual Life (Years) |  |  | Weighted Average Exercise Price |
Public and Private Warrants |  | $ | 92.00 |  |  |  | 837,625 |  |  |  | 0.61 |  |  | $ | 14.10 |
April 2024 Warrants |  |  | 6.88 |  |  |  | 14,535 |  |  |  | 0.01 |  |  |  | 0.02 |
June 2024 Warrants |  |  | 2.00 |  |  |  | 150,000 |  |  |  | 0.12 |  |  |  | 0.05 |
August 2024 Warrants |  |  | 2.00 |  |  |  | 175,000 |  |  |  | 0.15 |  |  |  | 0.06 |
November 2024 Warrant |  |  | 2.41 |  |  |  | 351,424 |  |  |  | 0.31 |  |  |  | 0.15 |
Pre-funded Warrants |  |  | 0.0001 |  |  |  | 1,436,666 |  |  |  | 1.30 |  |  |  | 0.00 |
Private Placement Warrant |  |  | 6.00 |  |  |  | 2,499,999 |  |  |  | 2.27 |  |  |  | 2.74 |
|  | $ | 0.0001 – 92.00 |  |  |  | 5,465,249 |  |  |  | 4.77 |  |  | $ | 17.12 |
The following table summarizes the shares of the Company’s common stock issuable upon exercise of warrants outstanding at September 30, 2024:
|  | Warrants Outstanding |
|  | Range of Exercise Price |  |  | Number Outstanding at September 30, 2024 |  |  | Weighted Average Remaining Contractual Life (Years) |  |  | Weighted Average Exercise Price |
Public and Private Warrant |  | $ | 92.00 |  |  |  | 837,625 |  |  |  | 3.02 |  |  | $ | 65.46 |
April 2024 Warrant |  |  | 6.88 |  |  |  | 14,535 |  |  |  | 0.03 |  |  |  | 0.08 |
June 2024 Warrant |  |  | 2.00 |  |  |  | 150,000 |  |  |  | 0.61 |  |  |  | 0.25 |
August 2024 Warrant |  |  | 2.00 |  |  |  | 175,000 |  |  |  | 0.72 |  |  |  | 0.30 |
|  | $ | 2.00 – 92.00 |  |  |  | 1,177,160 |  |  |  | 4.38 |  |  | $ | 66.09 |
Schedule of Warrant Activities | Warrant activities for the three months ended March 31, 2025 were as follows:
|  | Number of Options |  |  | Weighted Average Exercise Price |
Outstanding at December 31, 2024 |  |  | 5,465,249 |  |  |  | 17.12 |
Exercised |  |  | (83,333 | ) |  |  | - |
Outstanding at March 31, 2025 |  |  | 5,381,916 |  |  | $ | 17.42 |
| Warrant activities for the three months ended December 31, 2024 and the years ended September 30, 2024 and 2023 were as follows:
|  | Number of Options |  |  | Weighted Average Exercise Price |
Outstanding at September 30, 2022 |  |  | 837,625 |  |  | $ | 92.00 |
Issued |  |  | — |  |  |  | — |
Outstanding at September 30, 2023 |  |  | 837,625 |  |  |  | 92.00 |
Issued |  |  | 339,535 |  |  |  | 2.21 |
Outstanding at September 30, 2024 |  |  | 1,177,160 |  |  |  | 66.10 |
Issued |  |  | 2,851,423 |  |  |  | 4.83 |
Outstanding at December 31, 2024 |  |  | 4,028,583 |  |  | $ | 22.73 |
Schedule of Issued Shares of Common Stock Consideration for Services Rendered Valued at Fair Market Value on the Grant |  | During the three months ended December 31, 2024, the Company issued shares of its common stock to settle obligations to vendors at fair value on the grant dates using the reported closing share price on the dates of grant as follows:
|  | Common stock shares |  |  | Fair value |  |  | Carrying value obligation |  |  | Gain (loss) on extinguishment |
October 2024 |  |  | 100,000 |  |  | $ | 200,000 |  |  | $ | 140,000 |  |  | $ | (60,000 | )
November 2024 |  |  | 254,660 |  |  |  | 559,993 |  |  |  | 392,000 |  |  |  | (167,993 | )
|  |  | 354,660 |  |  | $ | 759,993 |  |  | $ | 532,000 |  |  | $ | (227,993 | )
During the year ended September 30, 2024, the Company issued shares of its common stock to settle obligations to vendors were valued at fair value on the grant dates using the reported closing share prices on the dates of grant as follows:
|  | Common stock shares |  |  | Fair value |  |  | Carrying value obligation |  |  | Gain (loss) on extinguishment |
January 2024 |  |  | 25,338 |  |  | $ | 750,000 |  |  | $ | 750,000 |  |  | $ | — |
May 2024 |  |  | 87,500 |  |  |  | 501,000 |  |  |  | 324,601 |  |  |  | (176,399 | )
July 2024 |  |  | 148,694 |  |  |  | 374,788 |  |  |  | 262,352 |  |  |  | (112,436 | )
July 2024 |  |  | 37,500 |  |  |  | 95,400 |  |  |  | 252,000 |  |  |  | 156,600 |
July 2024 |  |  | 37,500 |  |  |  | 95,400 |  |  |  | 150,000 |  |  |  | 54,600 |
July 2024 |  |  | 25,000 |  |  |  | 63,600 |  |  |  | 63,600 |  |  |  | — |
|  |  | 361,532 |  |  | $ | 1,880,188 |  |  | $ | 1,802,553 |  |  | $ | (77,635 | )

X
- Definition Tabular disclosure of information about asset and liability measured at fair value under fair value option. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Name Accounting Standards Codification -Section 55 -Paragraph 10 -SubTopic 10 -Topic 825 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482881/825-10-55-10 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 12 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482881/825-10-55-12 Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-32 Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-30 Reference 5: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 825 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 28 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-28 + Details
Name: | us-gaap_FairValueOptionQuantitativeDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480429/718-10-50-2 + Details
Name: | us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's stock, including par or stated value per share, number and dollar amount of share subscriptions, shares authorized, shares issued, shares outstanding, number and dollar amount of shares held in an employee trust, dividend per share, total dividends, share conversion features, par value plus additional paid in capital, the value of treasury stock and other information necessary to a fair presentation, and EPS information. Stock by class includes common, convertible, and preferred stocks which are not redeemable or redeemable solely at the option of the issuer. Includes preferred stock with redemption features that are solely within the control of the issuer and mandatorily redeemable stock if redemption is required to occur only upon liquidation or termination of the reporting entity. If more than one issue is outstanding, state the title of each issue and the corresponding dollar amount; dollar amount of any shares subscribed but unissued and the deduction of subscriptions receivable there from; number of shares authorized, issued, and outstanding. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(27)) -SubTopic 10 -Topic 210 -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(28)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 210 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02(29)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480566/210-10-S99-1 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480008/505-10-S99-1 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-4 Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 5 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-5 Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 45 -Paragraph 2 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481142/505-10-45-2 Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 10 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-10 Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-8 Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-6 Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-7 + Details
Name: | us-gaap_ScheduleOfStockByClassTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 505 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481112/505-10-50-3 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_StockholdersEquityNoteAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration