v3.25.2
Note 7 - Debt (Tables)
9 Months Ended
Jun. 30, 2025
Notes Tables  
Schedule of Debt [Table Text Block]

Changes in debt during the 9 months ended June 30, 2025

 

Matured loans and advances

   

Bollinger Motors loan

   

Senior Secured Convertible Notes

   

Total

 

Principal as of October 1, 2024

  $ 2,717,804           $ 20,346,283     $ 23,064,087  

Original issue discount as of October 1, 2024

                (17,664,310 )     (17,664,310 )

Carrying amount as of October 1, 2024

    2,717,804             2,681,973       5,399,777  
                                 

Notes issued, principal

          11,250,000       67,978,891       79,228,891  

Original issue discount and debt issuance costs at inception

                (67,978,891 )     (67,978,891 )

Amortization of original issue discount and debt issuance costs

                31,375,670       31,375,670  

Principal paid in cash

          (11,000,000 )           (11,000,000 )

Principal converted to shares of common stock

    (2,717,804 )           (26,051,600 )     (28,769,404 )

Original issue discount related to the principal converted

                16,064,397       16,064,397  

Principal extinguished

          (250,000 )           (250,000 )
                                 

Principal as of June 30, 2025

                62,273,574       62,273,574  

Original issue discount as of June 30, 2025

                (38,203,134 )     (38,203,134 )

Carrying amount as of June 30, 2025

              $ 24,070,440     $ 24,070,440  

Including presented as current liability

                24,070,440       24,070,440  

Including presented as noncurrent liability

                       
                                 

Fair value - amount

              $ 48,445,067     $ 48,445,067  

Fair value - leveling

             

Level 3

       
                                 

Contractual interest rate (default rate)

             

20% (cross-default)

       

Maturity

             

Due (cross-default)

       

Debt outstanding as of September 30, 2024

 

Matured loans and advances

   

Senior convertible notes

   

Total

 

Issued

 

Before 2022

   

May 2024 - September 2024

       
                         

Principal amount

  $ 2,717,804     $ 20,346,283     $ 23,064,087  

Unamortized debt discount and issuance costs

    -       (17,664,310 )     (17,664,310 )

Net carrying amount, current liability

    2,717,804       2,681,973       5,399,777  

Net carrying amount, noncurrent liability

                 

Total net carrying amount

  $ 2,717,804     $ 2,681,973     $ 5,399,777  
                         

Fair value - amount

  $ 1,805,000     $ 17,700,000     $ 19,505,000  

Fair value - leveling

 

Level 3

   

Level 3

       
                         

Interest Rate

    10 %  

20% (default)

       

Maturity

 

Due

   

Due

       

Conversion price floor (not subject to reverse stock splits)

    n/a     $ 1.16        

Investments

 

Principal issued, USD

 

Maturity date

 

Conversion price floor, USD

  

Remaining principal on June 30, 2025

 

Securities Purchase Agreement dated May 14, 2024

 $621,053 

Cross-default (initially - February 2025)

 $1.16  $2,620 

Investments #1 pursuant to May 2024 Securities Purchase Agreement

  4,629,711 

Cross-default (initially - April 2025)

  1.16   794,273 

Investments #2 pursuant to May 2024 Securities Purchase Agreement

  4,210,526 

Cross-default (initially - April 2025)

  0.21   4,210,526 

Investments #3 pursuant to May 2024 Securities Purchase Agreement

  5,263,158 

Cross-default (initially - April 2025)

  1.16   4,011,712 

Securities Purchase Agreement dated January 23, 2025

  6,315,789 

Cross-default (initially - May 2025)

  0.08   6,315,789 

Securities Purchase Agreement dated February 5, 2025

  3,147,368 

Cross-default (initially - June 2025)

  0.05   3,147,368 

Investments #4 pursuant to May 2024 Securities Purchase Agreement

  1,578,947 

Cross-default (initially - June 2025)

  1.03   1,578,947 

Investments #1 pursuant to January 2025 Securities Purchase Agreement

  526,316 

Cross-default (initially - June 2025)

  0.08   526,316 

Securities Purchase Agreement dated March 6, 2025

  4,000,000 

Cross-default (initially - July 2025)

  0.37   4,000,000 

Investments #5 pursuant to May 2024 Securities Purchase Agreement

  1,578,947 

Cross-default (initially - July 2025)

  0.07   1,578,947 

Investments #1 pursuant to March 2025 Securities Purchase Agreement

  1,168,421 

Cross-default (initially - July 2025)

  0.37   1,168,421 

Investments #1 pursuant to February 2025 Securities Purchase Agreement

  726,316 

Cross-default (initially - July 2025)

  0.05   726,316 

Investments #6 pursuant to May 2024 Securities Purchase Agreement

  1,578,950 

Cross-default (initially - July 2025)

  0.03   1,578,950 

Investments #7 pursuant to May 2024 Securities Purchase Agreement

  526,316 

Cross-default (initially - August 2025)

  0.02   526,316 

Investments #2 pursuant to January 2025 Securities Purchase Agreement

  4,210,526 

Cross-default (initially - August 2025)

  0.08   4,210,526 

Investments #2 pursuant to February 2025 Securities Purchase Agreement

  2,421,053 

Cross-default (initially - August 2025)

  0.05   2,421,053 

Investments #2 pursuant to March 2025 Securities Purchase Agreement

  1,789,474 

Cross-default (initially - August 2025)

  0.37   1,789,474 

Securities Purchase Agreement dated May 16, 2025

  1,578,947 

Cross-default (initially - September 2025)

  0.03   1,578,947 

Investments #1 pursuant to May 16, 2025 Securities Purchase Agreement

  2,128,127 

Cross-default (initially - September 2025)

  0.03   2,128,127 

Securities Purchase Agreement dated May 29, 2025 ($2.7 million)

  2,715,789 

Cross-default (initially - September 2025)

  0.03   2,715,789 

Securities Purchase Agreement dated May 29, 2025 ($11.6 million)

  11,578,947 

Cross-default (initially - September 2025)

  0.03   11,578,947 

Investments #2 pursuant to May 16, 2025 Securities Purchase Agreement

  1,578,947 

Cross-default (initially - October 2025)

  0.03   1,578,947 

Investments #1 pursuant to May 29, 2025 ($2.7 million) Securities Purchase Agreement

  947,368 

Cross-default (initially - October 2025)

  0.03   947,368 

Investments #3 pursuant to March 2025 Securities Purchase Agreement

  684,211 

Cross-default (initially - October 2025)

  0.37   684,211 

Investments #3 pursuant to May 16, 2025 Securities Purchase Agreement

  894,737 

Cross-default (initially - October 2025)

  0.03   894,737 

Investments #1 pursuant to May 29, 2025 ($11 million) Securities Purchase Agreement

  1,578,947 

Cross-default (initially - October 2025)

  0.03   1,578,947 

Total

 $67,978,891       $62,273,574 
Schedule of Maturities of Long-Term Debt [Table Text Block]
   

Year Ended September 30,

 
   

2025 (3 months)

   

2026

   

2027

   

2028

   

2029

   

Total

 

Total Debt due (excluding debt discount)

  $ 62,273,574     $     $     $     $     $ 62,273,574