Exhibit 12.1
KODIAK OIL & GAS INC
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
REVISED 09/17/10 to update through June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
| Six Months |
| ||||||
|
| Year ended December 31, |
| Ended June 30, |
| ||||||||||||||
|
| 2005 |
| 2006 |
| 2007 |
| 2008 |
| 2009 |
| 2010(2) |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Annual Income / (Loss) |
| $ | (2,005,091 | ) | $ | (2,786,040 | ) | $ | (38,185,890 | ) | $ | (56,498,064 | ) | $ | (2,563,298 | ) | $ | 1,601,897 |
|
Add fixed charges |
| $ | 3,463 |
| $ | 5,621 |
| $ | 13,077 |
| $ | 14,909 |
| $ | 10,566 |
| $ | 20,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Earnings as defined |
| $ | (2,001,628 | ) | $ | (2,780,419 | ) | $ | (38,172,813 | ) | $ | (56,483,155 | ) | $ | (2,552,732 | ) | $ | 1,622,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Estimated interest component of rent |
| $ | 3,463 |
| $ | 5,621 |
| $ | 13,077 |
| $ | 14,909 |
| $ | 10,566 |
| $ | 5,506 |
|
Interest on outstanding loans |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | — |
| $ | 14,689 |
|
Total Fixed charges |
| $ | 3,463 |
| $ | 5,621 |
| $ | 13,077 |
| $ | 14,909 |
| $ | 10,566 |
| $ | 20,195 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Ratio of Earnings to Fixed charges |
| — |
| — |
| — |
| — |
| — |
| 80.32 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Estimated interest within rental expense: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total rent expense |
| $ | 48,164 |
| $ | 62,738 |
| $ | 144,298 |
| $ | 243,791 |
| $ | 248,621 |
| $ | 129,669 |
|
Instrument,“Bank prime loan” rate Frequency,“Annual”;(1) |
| 6.19 | % | 7.96 | % | 8.06 | % | 5.12 | % | 3.25 | % | 3.25 | % | ||||||
+ 1% premium, small cap company |
| 1.00 | % | 1.00 | % | 1.00 | % | 1.00 | % | 1.00 | % | 1.00 | % | ||||||
TOTAL |
| 7.19 | % | 8.96 | % | 9.06 | % | 6.12 | % | 4.25 | % | 4.25 | % | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Calculated interest within rental expense |
| $ | 3,463 |
| $ | 5,621 |
| $ | 13,077 |
| $ | 14,909 |
| $ | 10,566 |
| $ | 5,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Fixed Charges Coverage |
| $ | (2,005,091 | ) | $ | (2,786,040 | ) | $ | (38,185,890 | ) | $ | (56,498,064 | ) | $ | (2,563,298 | ) | $ | 1,601,897 |
|
The ratio of earnings to fixed charges is computed by dividing earnings by fixed charges. For this purpose, “earnings” include income before income taxes and fixed charges. “Fixed charges” include interest, whether expensed or capitalized. Earnings for the years ended December 31, 2005, 2006, 2007, 2008 and 2009 were insufficient to cover fixed charges.
(1) Description,“Average majority prime rate charged by banks on short-term loans to business, quoted on an investment basis”
Note,“Weekly figures are averages of 7 calendar days ending on Wednesday of the current week; monthly figures include each calendar day in the month.”
Note,“Annualized using a 360-day year or bank interest.”
Note,“Rate posted by a majority of top 25 (by assets in domestic offices) insured U.S.-chartered commercial banks. Prime is one of several base rates used by banks to price short-term business loans.”
(2) Ratio annualized for consistent calculation purposes
