XML 24 R15.htm IDEA: XBRL DOCUMENT
v3.24.3

Fair value measurements and investments | 9 Months Ended
--- | ---
Sep. 30, 2024
Fair Value Measurements And Investment Disclosure [Abstract] |
Fair value measurements and investments | 7. Fair value measurements and investments The fair value measurements of the Company’s financial assets and liabilities measured on a recurring basis were as follows:
|  | September 30, 2024 |  |  | December 31, 2023 |
(U.S. Dollars, in thousands) |  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |  |  | Total |
|  |  |  |  |  |  |  |  |  |  | (Unaudited) |  |  |  |
Assets |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Neo Medical convertible loan agreement |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 6,760 |
Neo Medical preferred equity securities |  |  | — |  |  |  | 7,803 |  |  |  | — |  |  |  | 7,803 |  |  |  | 4,951 |
Other investments |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | 1,309 |
Total |  | $ | — |  |  | $ | 7,803 |  |  | $ | — |  |  | $ | 7,803 |  |  | $ | 13,020 |
Liabilities |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Lattus contingent consideration |  | $ | — |  |  | $ | — |  |  | $ | (14,710 | ) |  | $ | (14,710 | ) |  | $ | (8,500 | )
Deferred compensation plan |  |  | — |  |  |  | (1,709 | ) |  |  | — |  |  |  | (1,709 | ) |  |  | (1,674 | )
Total |  | $ | — |  |  | $ | (1,709 | ) |  | $ | (14,710 | ) |  | $ | (16,419 | ) |  | $ | (10,174 | )
Neo Medical Convertible Loan Agreement and Equity Investment Since October 2020, the Company has held preferred equity securities of Neo Medical SA, a privately held Swiss-based company developing a new generation of products for spinal surgery ("Neo Medical") and a Convertible Loan Agreement, pursuant to which the Company loaned Neo Medical CHF 4.6 million, or $5.0 million, at the date of issuance (the “Convertible Loan”). In April 2024, the Company converted the Convertible Loan into shares of Neo Medical preferred equity securities. The preferred equity securities are recorded in other long-term assets and are considered an investment that does not have a readily determinable fair value. As such, the Company measures this investment at cost, less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments of the same issuer. The Company's equity investment with Neo Medical is subject to certain sales restrictions, such as right of first refusal, tag-along provisions, and drag-along provisions. Permitted transfers include (i) sales of shares to an affiliate of such shareholder, (ii) transfer of shares as part of a compensation package offered to employees, or (iii) Neo Medical may repurchase shares at a price no greater than that originally paid by the shareholder. The table below presents a reconciliation of the beginning and ending balances of the Company’s investment in Neo Medical preferred equity securities:
(Unaudited, U.S. Dollars, in thousands) |  | 2024 |  |  | 2023 |
Fair value of Neo Medical preferred equity securities at January 1 |  | $ | 4,951 |  |  | $ | 6,084 |
Conversion of loan into preferred equity securities |  |  | 8,224 |  |  |  | — |
Foreign currency remeasurement recognized in other income (expense), net |  |  | — |  |  |  | — |
Unrealized loss recognized in other expense, net |  |  | (5,372 | ) |  |  | — |
Fair value of Neo Medical preferred equity securities at September 30 |  | $ | 7,803 |  |  | $ | 6,084 |
Cumulative unrealized gain (loss) on Neo Medical preferred equity securities |  | $ | (6,092 | ) |  | $ | 413 |
The following table provides a reconciliation of the beginning and ending balances of the Convertible Loan, which was measured at fair value using significant unobservable inputs:
(Unaudited, U.S. Dollars, in thousands) |  | 2024 |  |  | 2023 |
Fair value of Neo Medical Convertible Loan at January 1 |  | $ | 6,760 |  |  | $ | 7,140 |
Gains (losses) recorded for the period |  |  |  |  |  |
Recognized in other comprehensive income |  |  | 1,671 |  |  |  | 109 |
Interest recognized in interest income, net |  |  | 162 |  |  |  | 367 |
Foreign currency remeasurement recognized in other income (expense), net |  |  | (602 | ) |  |  | 54 |
Reversal of expected credit loss recognized in other income (expense), net |  |  | 260 |  |  |  | — |
Conversion into preferred equity securities |  |  | (8,224 | ) |  |  | — |
Realized foreign currency loss recognized in other income (expense), net |  |  | (27 | ) |  |  | — |
Fair value of Neo Medical Convertible Loan at September 30 |  | $ | — |  |  | $ | 7,670 |
Contractual value of Neo Medical Convertible Loan at September 30 |  | $ | — |  |  | $ | 6,328 |
Allowance for credit loss recognized in other income (expense), net |  |  | — |  |  |  | — |
Amortized cost basis of Neo Medical Convertible Loan at September 30 |  | $ | — |  |  | $ | 6,328 |
Other Investments Other investments represent assets and investments recorded at fair value that are not deemed to be material for disclosure on an individual basis. The fair value of these assets is based upon significant unobservable inputs, such as probability-weighted discounted cash flow models, requiring the Company to develop its own assumptions. Therefore, the Company has categorized these assets as Level 3 financial assets. Lattus Contingent Consideration In December 2022, prior to the consummation of the Merger, SeaSpine entered into a purchase agreement with Lattus Spine LLC ("Lattus") pursuant to which a contingent consideration obligation exists. Under the terms of the agreement, SeaSpine may be required to make installment payments at certain dates based on future net sales of certain products (the "Lateral Products"). The Company estimates the fair value of the Lattus contingent consideration using a Monte Carlo simulation and a discounted cash flow model requiring significant inputs which are not observable in the market. The significant inputs include assumptions related to the estimated future sales of the products, revenue risk-adjusted discount rates, revenue volatility, and discount rates matched to the timing of payments. The following table provides a reconciliation of the beginning and ending balances for the Lattus contingent consideration measured at estimated fair value using significant unobservable inputs (Level 3):
(Unaudited, U.S. Dollars, in thousands) |  | 2024 |  |  | 2023 |
Lattus contingent consideration estimated fair value at January 1 |  | $ | 8,500 |  |  | $ | — |
Contingent consideration assumed in the Merger |  |  | — |  |  |  | 11,200 |
Increase (decrease) in fair value recognized in acquisition-related amortization and remeasurement |  |  | 6,210 |  |  |  | (2,100 | )
Lattus contingent consideration estimated fair value at September 30 |  | $ | 14,710 |  |  | $ | 9,100 |
The following table provides quantitative information related to certain key assumptions utilized within the valuation as of September 30, 2024:
(Unaudited, U.S. Dollars, in thousands) |  | Fair Value as of September 30, 2024 |  |  | Unobservable inputs |  | Estimate
Lattus Contingent Consideration |  | $ | 14,710 |  |  | Counterparty discount rates |  | 8.6% - 9.1%
|  |  |  |  | Revenue risk-adjusted discount rates |  | 6.7% - 7.7%

X
- Definition Fair value measurements and investment disclosure. + References No definition available. + Details
Name: | ofix_FairValueMeasurementsAndInvestmentDisclosureAbstract
Namespace Prefix: | ofix_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Fair value measurements and investments disclosure. + References No definition available. + Details
Name: | ofix_FairValueMeasurementsAndInvestmentsDisclosureTextBlock
Namespace Prefix: | ofix_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration