v3.26.1
Net Loss Per Share (Tables)
9 Months Ended 12 Months Ended
Jun. 30, 2026
Sep. 30, 2025
Earnings Per Share [Abstract]    
Schedule of Earnings Per Share Basic and Diluted

  

    Class A    Class B    Class A    Class B 
   Three months ended June 30, 
   2026   2025 
    Class A    Class B    Class A    Class B 
Basic net loss per share:                    
Numerator:                    
Allocation of net loss  $(16,528)  $(267)  $(7,932)  $(340)
Preferred stock dividends   (8)            
Net loss available to common stockholders  $(16,536)  $(267)  $(7,932)  $(340)
Denominator:                    
Weighted-average shares outstanding   12,439,568    200,491    4,678,039    200,491 
Basic net loss per share  $(1.33)  $(1.33)  $(1.70)  $(1.70)
                     
Diluted net loss per share:                    
Numerator:                    
Net loss available to common stockholders  $(16,536)  $(267)  $(7,932)  $(340)
Reallocation of net loss as a result of conversion of Class B to Class A Common Stock   (267)       (340)    
Allocation of net loss  $(16,803)  $(267)  $(8,272)  $(340)
                     
Denominator:                    
Number of shares used in basic earnings per share calculation   12,439,568    200,491    4,678,039    200,491 
Conversion of Class B to Class A Common Stock   200,491        200,491     
Number of shares used in per share computation   12,640,059    200,491    4,878,530    200,491 
Diluted net loss per share  $(1.33)  $(1.33)  $(1.70)  $(1.70)

 

 

    Class A    Class B    Class A    Class B 
   Nine months ended June 30, 
   2026   2025 
    Class A    Class B    Class A    Class B 
Basic net loss per share:                    
Numerator:                    
Allocation of net loss  $(32,094)  $(679)  $(28,944)  $(1,458)
Preferred stock dividends   (8)           
Net loss available to common stockholders  $(32,102)   (679)  $(28,944)  $(1,458)
Denominator:                    
Weighted-average shares outstanding   9,483,444    200,491    4,043,700    203,741 
Basic net loss per share  $(3.39)  $(3.39)  $(7.16)  $(7.16)
                     
Diluted net loss per share:                    
Numerator:                    
Allocation of net loss  $(32,102)  $(679)  $(28,944)  $(1,458)
Reallocation of net loss as a result of conversion of Class B to Class A Common Stock   (679)       (1,458)    
Allocation of net loss  $(32,781)  $(679)  $(30,402)  $(1,458)
                     
Denominator:                    
Number of shares used in basic earnings per share calculation   9,483,444    200,491    4,043,700    203,741 
Conversion of Class B to Class A Common Stock   200,491        203,741     
Number of shares used in per share computation   9,683,935    200,491    4,247,441    203,741 
Diluted net loss per share  $(3.39)  $(3.39)  $(7.16)  $(7.16)

 

   Class A   Class B   Class A   Class B 
   Year ended September 30, 
   2025   2024 
   Class A   Class B   Class A   Class B 
Basic net loss per share:                    
Numerator:                    
Allocation of net loss  $(44,072)  $(2,059)  $(18,452)  $(1,582)
Deemed dividend from warrant price adjustment           (609)   (52)
Net loss available to common
stockholders
  $(44,072)  $(2,059)  $(19,061)  $(1,634)
Denominator:                    
Weighted-average shares outstanding   4,343,588    202,921    2,617,527    224,431 
Basic net loss per share  $(10.15)  $(10.15)  $(7.28)  $(7.28)
                     
Diluted net loss per share:                    
Numerator:                    
Net loss available to common
stockholders
  $(44,072)  $(2,059)  $(19,061)  $(1,634)
Change in fair value of PIPE make-whole liability           (764)   (66)
Change in fair value of liability-classified warrants           (634)   (54)
Reallocation of net loss as a result of conversion of Class B to Class A Common Stock   (2,059)       (1,754)    
Reallocation of net loss as a result of conversion of Class B to Class A Common Stock               63 
Allocation of net loss  $(46,131)  $(2,059)  $(22,213)  $(1,691)
Denominator:                    
Number of shares used in basic earnings per share calculation   4,343,588    202,921    2,617,527    224,431 
Shares issuable in satisfaction of PIPE make-whole liability           72,722     
Shares issuable under liability-classified warrants           33,620     
Conversion of Class B to Class A Common Stock   202,921        224,431     
Number of shares used in per share computation   4,546,509    202,921    2,948,302    224,431 
Diluted net loss per share  $(10.15)  $(10.15)  $(7.53)  $(7.53)
Schedule of Antidilutive Shares

The potential shares of Class A Common Stock that were excluded from the computation of diluted net loss per share for the periods presented because including them would have an antidilutive effect were as follows:

  

   2026   2025 
  

Nine months ended June 30,

 
   2026   2025 
Warrants   2,555,074    2,107,840 
Shares potentially issuable upon conversion of preferred stock or exercise of warrants on preferred stock3        
Shares potentially issuable upon conversion of convertible notes payable measured at fair value4        
Shares potentially issuable under earnout arrangements   350,000    414,281 
RSAs   342,500    510,000 
RSUs   506,120    620,414 
Stock options   205,097    245,262 
Total   3,958,791    3,897,797 

 

 

3The amounts issuable upon conversion of the preferred shares or the exercise of the warrants for the preferred shares were not included here as of June 30, 2026, as the number of dilutive shares is not determinable until conversion or exercise. Using the lowest eight day volume weighted average price of the Class A Common Shares on June 30, 2026, the Company estimates that approximately 6,367,975 shares would be issuable upon conversion of the preferred shares and exercise of the warrants as of June 30, 2026.
4The amounts issuable upon conversion of the convertible notes measured at fair value were not included here as of June 30, 2026, as the number of dilutive shares is not determinable until conversion Using the lowest eight-day volume weighted average price of the Class A Common Shares on June 30, 2026, the Company estimates that approximately 2,570,688 shares would be issuable upon conversion as of June 30, 2026.

 

   2025   2024 
   Year ended
September 30,
 
   2025   2024 
         
Public Warrants and Private Warrants   900,000    900,000 
Other common stock warrants   1,570,568    751,878 
Earnout Shares   350,000    350,000 
Shares potentially issuable under Rage Earnout   64,280    128,560 
RSAs   487,250     
RSUs   954,599    446,318 
Stock options   245,218    274,063 
Total   4,571,915    2,850,819