XML 54 R38.htm IDEA: XBRL DOCUMENT v3.25.4
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Sep. 30, 2025
Fair Value Disclosures [Abstract]  
SCHEDULE OF FAIR VALUE OF LIABILITIES

The Company’s fair value assets and liabilities for the years ended September 30, 2025, and 2024, are as follows.

 

   Quoted Prices  Significant       
   in Active  Other   Significant   Balance 
   Markets for  Observable   Unobservable   as of 
   Identical Assets  Inputs   Inputs   September 30, 
   (Level 1)  (Level 2)   (Level 3)   2025 
Assets                            
Digital assets - SOL  1,158,238   -    -    1,158,238 
Liabilities                  
Warrant liabilities  833,854   7,901,343    -    8,735,197 

 

   Quoted Prices  Significant       
   in Active  Other   Significant   Balance 
   Markets for  Observable   Unobservable   as of 
   Identical Assets  Inputs   Inputs   September 30, 
   (Level 1)  (Level 2)   (Level 3)   2024 
Liabilities                    
Warrant liabilities  $ 4,160,658  $1,038,778   $                 -   $5,199,436 
SCHEDULE OF DIGITAL ASSETS

The Company’s digital assets for the year ended September 30, 2025, is as follows.

 

   Units   Cost per Unit   Cost Basis   Fair Value 
Balance, September 30, 2025                    
SOL   5,549   $181.70   $1,008,229   $1,158,238 

 

The following table is a summary of our digital assets for the year ended September 30, 2025.

 

   For the year 
   ended 
  

September 30,

2025

 
     
Fair Value, September 30, 2024  $- 
Cash purchase   998,462 
Receipt of SOL from staking   12,522 
Non-cash transaction fees   (2,755)
Unrealized gain   150,009 
Fair Value, September 30, 2025  $1,158,238 
SCHEDULE OF FAIR VALUE INPUTS USED IN BLACK-SCHOLES MODEL
   September 30, 2025  September 30, 2024  
Expected term  3.59 Years  4.59 Years  
Risk-free interest rate  3.61%  3.60%  
Expected volatility  178.98%  134.00%  
Expected dividend yield  0%  0%  
SCHEDULE OF WARRANT LIABILITIES ACTIVITY

A summary of the warrant liabilities activity for the years ended September 30, 2025, and 2024, is as follows.

 

   Series A Warrants   Series B Warrants   Prefunded Warrants   Total 
Warrant Liabilities at September 30, 2023  $-   $-   $-   $- 
Warrants Issued   11,242,940    2,942,711    3,105,170    17,290,821 
Warrants Exercised   (1,060,113)   -    (3,190,320)   (4,250,433)
Fair market revaluation   (6,022,169)   (1,903,933)   85,150    (7,840,952)
Warrant Liabilities at September 30, 2024  $4,160,658   $1,038,778   $-   $5,199,436 
Warrants Issued   -    -    -    - 
Warrants Exercised   (5,669,909)   (1,727,742)   -    (7,397,651)
Fair market revaluation   2,343,105    8,590,307    -    10,933,412 
Warrant Liabilities at September 30, 2025  $833,854   $7,901,343   $-   $8,735,197