XML 46 R31.htm IDEA: XBRL DOCUMENT v3.24.4
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Sep. 30, 2024
FAIR VALUE OF FINANCIAL INSTRUMENTS  
Summary of the significant unobservable inputs in fair value measurement of Level 3 financial assets and liabilities

Fair value at

Valuation

Unobservable

Volatility

    

September 30, 2024

    

Technique

    

Input

    

Input

Liabilities:

Common Warrants

$

27,000

Monte Carlo simulation

Annualized volatility

157.50

%

Series A Warrants

$

15,000

Monte Carlo simulation

Annualized volatility

167.50

%

Series A Warrants - modified

$

16,000

Monte Carlo simulation

Annualized volatility

157.50

%

Private Common Warrants

$

262,000

Monte Carlo simulation

Annualized volatility

167.50

%

Summary of change in fair value of warrants

    

Series A

Private

    

Common

Series A

Warrants-

Common

    

Warrants

    

Warrants

    

modified

    

Warrants

    

Totals

Fair value at October 1, 2023

$

1,468,000

$

1,971,900

$

845,100

$

$

4,285,000

Fair value at February 2, 2024

 

5,071,000

 

5,071,000

Change in fair value-warrant modification

 

230,000

164,000

 

394,000

Change in fair value

(1,671,000)

(1,956,900)

(993,100)

(4,809,000)

(9,430,000)

Fair Value at September 30, 2024

$

27,000

$

15,000

$

16,000

$

262,000

$

320,000