XML 63 R37.htm IDEA: XBRL DOCUMENT v3.25.1
Share capital (Narrative) (Details) - USD ($)
1 Months Ended 12 Months Ended 23 Months Ended
Nov. 14, 2024
May 03, 2024
May 12, 2023
Dec. 06, 2022
Oct. 28, 2024
Jun. 28, 2024
Mar. 17, 2023
Dec. 31, 2024
Dec. 31, 2023
May 31, 2023
Jul. 30, 2024
Share Capital Note Disclosure [Line Items]                      
Reverse share split ratio         1-for-2            
Cash paid for interest               $ 40,563 $ 0    
Accrued interest converted into common shares               38,462 0    
Issuance of common shares upon conversion of debt               5,210,962      
Issuance costs in connection with a private placement               375,000      
Total proceeds from IPO               $ 2,049,716 $ 0    
Series A and Series A-1 Preferred Shares [Member]                      
Share Capital Note Disclosure [Line Items]                      
Number of preferred shares issued             13,491,174        
Number of preferred shares outstanding             13,491,174        
Preferred stock, dividend rate             8.00%        
Preferred stock, redeemable percentage             75.00%        
Common stock, conversion basis             1.706721-to-1 basis        
Reverse share split ratio         1-for-2            
Issuance of common shares upon conversion of preferred shares (Shares)         3,952,366            
Number of common shares issued on conversion of preferred stock             7,904,731        
Convertible Promissory Notes [Member]                      
Share Capital Note Disclosure [Line Items]                      
Principal amount of convertible promissory notes   $ 5,172,500               $ 2,500,000  
Interest rate of convertible promissory notes   10.00%               8.00%  
Value of convertible promissory notes that could be converted into preferred shares                   $ 1,500,000  
Conversion price of preferred shares                   $ 2.64122  
Value of convertible promissory notes remaining for conversion                   $ 1,000,000  
Determinant for converting remaining value of convertible promissory notes                   25,000,000  
Principal amount of additional convertible promissory notes                   $ 3,000,000  
Percentage of price per preferred shares for unpaid accrued interest                   80.00%  
Terms of conversion               (i) a 20% discount to the initial public offering price and (ii) $4.00; or if there had been a change of control, at a conversion price of $4.00 per common share. On or after January 1, 2025, conversion would be at the option of the holder at a conversion price of $4.00 per common share. The Company had the option to redeem all or any portion of the convertible notes at a price equal to 100% of the outstanding principal plus accrued and unpaid interest up to but not including the date of redemption. In the event of a change of control, the Company would offer to repurchase the convertible notes at a price equal to 101% of the principal plus accrued and unpaid interest up to but not including the date of repurchase.      
Conversion price                     $ 4
Cash paid for interest           $ 40,563          
Accrued interest converted into common shares           38,462          
Issuance of common shares upon conversion of debt           $ 5,172,500          
Issuance of common shares upon conversion of debt (Shares)           1,308,798          
Convertible Promissory Notes [Member] | SkinJect [Member]                      
Share Capital Note Disclosure [Line Items]                      
Reverse share split ratio         1-for-2            
Issuance of common shares upon conversion of promissory notes (Shares)     1,294,447   647,224            
Simple Agreement For Future Equity ("SAFE") [Member] | Convertible Notes Payable [Member]                      
Share Capital Note Disclosure [Line Items]                      
Reverse share split ratio         1-for-2            
Issuance of common shares upon conversion of promissory notes (Shares)     54,571   27,286            
Proceeds from simple agreement for future equity       $ 150,000              
Threshold limit of financing       $ 3,000,000              
Private Placement [Member]                      
Share Capital Note Disclosure [Line Items]                      
Number of common shares issued in connection with a private placement           1,461,250          
Value of common shares issued in connection with a private placement           $ 5,845,000          
Common shares, price per share           $ 4          
Issuance costs in connection with a private placement           $ 375,000          
Initial Public Offering [Member]                      
Share Capital Note Disclosure [Line Items]                      
Number of shares issued in IPO 970,000                    
Price per share in IPO $ 4.125                    
Number of options exercised 145,500                    
Exercise price of options exercised $ 0.01                    
Total proceeds from IPO $ 4,002,705                    
Share issuance cost under IPO $ 2,218,014                    
Fair value per share $ 2.65                    
Fair value per warrant $ 1.7419