Recapitalization (Tables)
|
3 Months Ended |
12 Months Ended |
Dec. 31, 2025 |
Sep. 30, 2025 |
| Recapitalization |
|
|
| Schedule of consolidated statements of cash flows and changes in stockholders deficit |
| Schedule
of consolidated statements of cash flows and changes in stockholders deficit |
|
|
|
|
| Cash-trust and cash, net of redemptions |
|
$ |
1,169,746 |
|
| Less: transaction costs paid |
|
|
(1,145,900 |
) |
| Net payout in Reverse Acquisition |
|
|
23,846 |
|
| |
|
|
|
|
| Less: Liabilities assumed |
|
|
(7,370,764 |
) |
| Less: Promissory note combined |
|
|
(1,003,995 |
) |
| Add: assets acquired |
|
|
3,930 |
|
| Reverse acquisition, net |
|
$ |
(8,346,983 |
) |
|
| Schedule
of consolidated statements of cash flows and changes in stockholders deficit |
|
|
|
|
| Cash-trust and cash, net of redemptions |
|
$ |
1,169,746 |
|
| Less: transaction costs paid |
|
|
(1,145,900 |
) |
| Net cash acquired in Reverse Acquisition |
|
$ |
23,846 |
|
| |
|
|
|
|
| Less: Liabilities assumed |
|
|
(7,370,764 |
) |
| Less: Promissory note assumed |
|
|
(1,003,995 |
) |
| Add: assets acquired |
|
|
3,930 |
|
| Net liabilities assumed in reverse acquisition |
|
$ |
(8,346,983 |
) |
|
| Schedule of consummation of the Reverse Acquisition |
| Schedule
of consummation of the Reverse Acquisition |
|
|
|
|
| Bannix Class A common stock, outstanding prior to the Reverse Acquisition |
|
$ |
2,623,666 |
|
| Less: Redemption of Bannix Class A common stock |
|
|
(83,342 |
) |
| |
|
|
2,540,324 |
|
| Bannix Class B common stock, outstanding prior to the Reverse Acquisition |
|
|
— |
|
| Business Combination shares |
|
|
2,540,324 |
|
| Bannix public Rights converted to shares at closing |
|
|
690,000 |
|
| Bannix private Rights converted to shares at closing |
|
|
40,600 |
|
| VisionWave Technologies Inc. Shares |
|
|
11,000,000 |
|
| Common Stock immediately after the Reverse Acquisition |
|
$ |
14,270,924 |
|
|
| Schedule
of consummation of the Reverse Acquisition |
|
|
|
|
| Bannix Class A common stock, outstanding prior to the Reverse Acquisition |
|
|
2,623,666 |
|
| Less: Redemption of Bannix Class A common stock |
|
|
(83,342 |
) |
| |
|
|
2,540,324 |
|
| Bannix Class B common stock, outstanding prior to the Reverse Acquisition |
|
|
— |
|
| Business Combination shares |
|
|
2,540,324 |
|
| Bannix public Rights converted to shares at closing |
|
|
690,000 |
|
| Bannix private Rights converted to shares at closing |
|
|
40,600 |
|
| VisionWave Technologies Inc. Shares |
|
|
11,000,000 |
|
| Common Stock immediately after the Reverse Acquisition |
|
|
14,270,924 |
|
|
| Schedule of the number of VisionWave Holdings shares |
| Schedule
of the number of VisionWave Holdings shares |
|
|
|
|
|
|
|
|
| |
|
VisionWave
Technologies Inc. Shares |
|
VisionWave
Holdings Inc. Shares
after conversion
ratio |
| Class
A Common |
|
|
2,722 |
|
|
|
2,540,324 |
|
| Class
B Common |
|
|
— |
|
|
|
— |
|
| Total |
|
|
2,722 |
|
|
|
2,540,324 |
|
|
| Schedule
of the number of VisionWave Holdings shares |
|
|
|
|
|
|
|
|
| |
|
VisionWave
Technologies Inc. Shares |
|
VisionWave
Holdings Inc. Shares
after conversion
ratio |
| Class
A Common |
|
|
2,722 |
|
|
|
11,000,000 |
|
| Class
B Common |
|
|
— |
|
|
|
— |
|
| Total |
|
|
2,722 |
|
|
|
11,000,000 |
|
|