XML 99 R85.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Segment Information - Summary of EBIDTA by Reporting Segment (Detail) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA $ 112,007 $ 91,557 $ 67,960
Interest expense, net 29,631 8,631 1,288
Depreciation and amortization 60,061 53,063 29,019
Share-based compensation expense 32,455 35,707 18,443
Foreign exchange impact 4,395 (1,581) 3,291
SeaSpine merger-related costs 14,485 36,577 11,902
Strategic investments 910 2,272 4,018
Acquisition-related fair value adjustments 19,088 33,393 (15,595)
Interest and loss on investments 5,120 1,781 187
Litigation and investigation costs 15,770 14,453 803
Succession charges 9,376 1,176 147
Medical device regulation   9,492 10,370
Business interruption - COVID-19     2,387
Loss before income taxes (123,875) (148,679) (17,706)
Global Spine [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 107,386 91,115 62,693
Global Orthopedics [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 4,621 442 5,267
Operating Segments [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 799,491 746,641 460,713
Non-GAAP Cost of sales 231,702 214,813 119,357
Non-GAAP Sales, general, and administrative 439,002 423,642 261,600
Non-GAAP Research and development 71,416 67,238 37,584
Other segment expenses (benefits) (76) (37) (232)
Non-GAAP Depreciation, amortization, and share-based compensation expense 54,560 50,572 25,556
Operating Segments [Member] | Global Spine [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 675,314 631,319 353,174
Non-GAAP Cost of sales 183,064 166,885 74,573
Non-GAAP Sales, general, and administrative 368,817 355,827 204,840
Non-GAAP Research and development 58,262 56,512 29,220
Other segment expenses (benefits) (22) 45 (183)
Non-GAAP Depreciation, amortization, and share-based compensation expense 42,193 39,065 17,969
Operating Segments [Member] | Global Orthopedics [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA 124,177 115,322 107,539
Non-GAAP Cost of sales 48,638 47,928 44,784
Non-GAAP Sales, general, and administrative 70,185 67,815 56,760
Non-GAAP Research and development 13,154 10,726 8,364
Other segment expenses (benefits) (54) (82) (49)
Non-GAAP Depreciation, amortization, and share-based compensation expense 12,367 11,507 7,587
Corporate, Non-Segment [Member]      
Segment Reporting Information [Line Items]      
Segment Adjusted EBITDA $ 44,591 $ 45,272 $ 19,406