v3.26.1
Fair Value Measurements (Tables)
9 Months Ended 12 Months Ended
Jun. 30, 2026
Sep. 30, 2025
Fair Value Disclosures [Abstract]    
Schedule of Fair Value Assets And Liabilities Measured On Recurring Basis

Liabilities measured at fair value on a recurring basis as of June 30, 2026 are as follows:

 

   Level 1   Level 2   Level 3   Total 
Earnout liability  $   $   $280   $280 
Bifurcated conversion feature derivative           927    927 
Notes payable measured at fair value           3,360    3,360 
Liability-classified warrants           3,047    3,047 
                     
Total  $   $   $7,614   $7,614 

Liabilities measured at fair value on a recurring basis as of September 30, 2025 are as follows:

 

   Level 1   Level 2   Level 3   Total 
                 
Earnout liability  $   $   $1,240   $1,240 
Liability-classified warrants           6,859    6,859 
Total  $   $   $8,099   $8,099 
Schedule of Fair Value Measured On Recurring Basis Unobservable Input Reconciliation

 

Nine months ended June 30, 2026: 

Earnout

Liability

  

Liability

Classified

Warrants

  

Notes Payable

Measured at

Fair Value

  

Bifurcated

Conversion

Feature

Derivative

 
Balance, September 30, 2025  $1,240   $6,859   $   $ 
Reclassification of warrant liabilities to equity       (6,912)         
Issuance of notes payable measured at fair value           3,333     
Issuance of Preferred Stock               927 
Issuance of Preferred Stock warrants       2,780         
Change in fair value included in net loss   (960)   320    27     
                     
Balance, June 30, 2026  $280   $3,047   $3,360   $927 

 

Nine months ended June 30, 2025: 

Earnout

Liability

  

Liability

Classified

Warrants

 
Balance, September 30, 2024  $1,680   $2,139 
Sale of warrants in private placement       2,853 
Modification of warrants in connection with private placement       721 
Exercise of warrants       (720)
           
Change in fair value included in net loss   (490)   (1,237)
           
Balance, June 30, 2025  $1,190   $3,756 

The following table provides a reconciliation of the balance of financial instruments measured at fair value on a recurring basis using Level 3 inputs:

 

   Earnout
Liability
   Liability Classified
Warrants
   PIPE
Make-Whole
Liability
   SAFEs 
Balance, September 30, 2023  $   $   $   $1,512 
Liabilities recognized in the Merger   33,559    150    2,071     
Sale of warrants in the July 2024 Private Placement       6,397         
Other warrants issued       732         
Conversion to Class A Common Stock in the Merger               (1,522)
Exercise of warrants       (3,393)       -  
Settlement of liability       (332)   (1,241)    
Change in fair value included in net loss   (31,879)   (1,415)   (830)   10 
Balance, September 30, 2024  $1,680   $2,139   $   $ 
Sale of warrants in the April 2025 Offering       2,853    -    - 
Issuance of inducement warrants       5,699    -    - 
Modification of warrants       1,214    -    - 
Exercise of warrants       (4,242)   -    - 
Change in fair value included in net loss   (440)   (804)   -    - 
Balance, September 30, 2025  $1,240   $6,859    -    - 
Schedule of Fair Value of Liability-Classified Warrants

 

  

September 30, 2025

 
Stock price  $8.06 
Expected volatility   79.0%
Risk-free rate   3.7%
Contractual term   4.3 4.9 years 
 
  

June 30, 2026

  

September 30, 2025

 
Stock price  $1.99   $8.06 
Expected volatility   90.0%   80.0%
Risk-free rate   3.8%   3.8%
Contractual term   5.7 years    6.2 years 

  
  

June 30, 2026

 
Stock price  $1.99 
Expected volatility   125.4 136.3%
Risk-free rate   3.83.9%
Contractual term   0.22 0.32 years 

 

 

   September 30, 
   2025   2024 
         
Stock price  $8.06   $10.60 
Expected volatility   79.0%   55.7%
Risk-free rate   3.7%   3.53.9%
Contractual term   4.34.9 years    1.15.1 years 
   September 30, 
   2025   2024 
         
Stock price  $8.06   $10.60 
Expected volatility   80%   70%
Risk-free rate   3.8%   3.6%
Contractual term   6.2 years    7.2 years