XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Mar. 31, 2024
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

Valuation

Unobservable

Volatility

 

    

March 31, 2024

    

Technique

    

Input

    

Input

 

Liabilities:

 

  

 

  

 

  

  

Common Warrants

$

506,000

Monte Carlo simulation

 

Annualized volatility

142.50

%

Series A Warrants

$

346,000

Monte Carlo simulation

Annualized volatility

130.00

%

Series A Warrants - modified

$

304,000

Monte Carlo simulation

Annualized volatility

142.50

%

Private Common Warrants

$

4,190,000

Monte Carlo simulation

Annualized volatility

160.00

%

Summary of change in fair value of warrants

    

Series A

Private

Common

Series A

Warrants-

Common

Warrants

    

Warrants

    

modified

    

Warrants

    

Totals

Fair value at January 1, 2024

$

581,000

$

745,500

319,500

$

1,646,000

Fair value at February 2, 2024

5,071,000

5,071,000

Change in fair value-warrant modification

230,000

164,000

394,000

Change in fair value

(305,000)

(399,500)

 

(179,500)

 

(881,000)

(1,765,000)

Fair Value at March 31, 2024

$

506,000

$

346,000

$

304,000

$

4,190,000

$

5,346,000

    

    

Series A

    

Private

    

Common

Series A

Warrants-

Common

Warrants

Warrants

modified

Warrants

Totals

Fair value at October 1, 2023

$

1,468,000

$

1,971,900

 

845,100

 

$

4,285,000

Fair value at February 2, 2024

 

 

 

 

5,071,000

 

5,071,000

Change in fair value-warrant modification

 

230,000

 

 

164,000

 

 

394,000

Change in fair value

 

(1,192,000)

 

(1,625,900)

 

(705,100)

 

(881,000)

 

(4,404,000)

Fair Value at March 31, 2024

$

506,000

$

346,000

$

304,000

$

4,190,000

$

5,346,000