XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Jun. 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

 

    

June 30, 2024

    

Technique

    

Input

    

Input

 

Liabilities:

 

  

 

  

 

  

  

Common Warrants

$

14,000

Monte Carlo simulation

 

Annualized volatility

145.00

%

Series A Warrants

$

5,000

Monte Carlo simulation

Annualized volatility

147.50

%

Series A Warrants - modified

$

9,000

Monte Carlo simulation

Annualized volatility

145.00

%

Private Common Warrants

$

158,000

Monte Carlo simulation

Annualized volatility

162.50

%

Summary of change in fair value of warrants

    

Series A

Private

Common

Series A

Warrants-

Common

Warrants

    

Warrants

    

modified

    

Warrants

    

Totals

Fair value at April 1, 2024

$

506,000

$

346,000

$

304,000

$

4,190,000

$

5,346,000

Change in fair value

(492,000)

(341,000)

 

(295,000)

 

(4,032,000)

(5,160,000)

Fair Value at June 30, 2024

$

14,000

$

5,000

$

9,000

$

158,000

$

186,000

    

    

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

 

(1,684,000)

 

(1,966,900)

 

(1,000,100)

 

(4,913,000)

 

(9,564,000)

Fair Value at June 30, 2024

$

14,000

$

5,000

$

9,000

$

158,000

$

186,000