XML 36 R25.htm IDEA: XBRL DOCUMENT v3.25.2
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
9 Months Ended
Jun. 30, 2025
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

    

June 30, 2025

Liabilities:

Common Warrants

$

100

Series A Warrants

$

10

Series A Warrants - modified

$

50

Private Common Warrants

$

1,000

    

    

    

Series A 

    

Private 

 

Common 

Series A 

Warrants – 

Common 

 

Warrants

Warrants

modified

Warrants

 

Stock price

$

5.15

$

5.15

$

5.15

$

5.15

Exercise price

$

9,135

$

60,000

$

9,135

$

9,135

Dividend yield

 

0

%

 

0

%

 

0

%

 

0

%

Selected Volatility

 

187.50

%

 

187.50

%

 

187.50

%

 

172.50

%

Risk free rate

 

3.69

%

 

3.72

%

 

3.69

%

 

3.72

%

Fundamental transaction probability

 

30.00

%

 

30.00

%

 

30.00

%

 

30.00

%

Fundamental transaction Black Scholes Volatility

 

214.00

%

 

100.00

%

 

214.0

%

 

183.30

%

Fundamental transaction timing

 

12/31/2025

 

12/31/2025

 

12/31/2025

 

12/31/2025

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, 2025

$

1,000

$

140

 

430

 

6,000

$

7,570

Change in fair value

 

(900)

 

(130)

 

(380)

 

(5,000)

 

(6,410)

Fair Value at June 30, 2025

$

100

$

10

$

50

$

1,000

$

1,160

    

Series A

Private

Common

Series A

Warrants-

Common

Warrants

    

Warrants

    

modified

    

Warrants

    

Totals

Fair value at October 1, 2024

$

27,000

$

15,000

 

$

16,000

 

$

262,000

$

320,000

Change in fair value

(26,900)

(14,990)

 

(15,950)

 

(261,000)

(318,840)

Fair Value at June 30, 2025

$

100

$

10

$

50

$

1,000

$

1,160