Exhibit 12.1
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)
| Nine Months Ended | Year Ended December 31, | ||||
| 2015 | 2014 | 2013 | 2012 | 2011 | |
Fixed Charges: |
|
|
|
|
|
|
Interest expensed and capitalized | 2,194 | 2,645 | 2,368 | 408 | 51 | 19 |
Amortization of debt discount | 1,355 | 1,809 | 1,567 | 87 | — | — |
Amortization of convert loan establishment fee | 75 | 100 | 100 | — | — | — |
Total Fixed Charges (as defined) | 3,624 | 4,554 | 4,035 | 495 | 51 | 19 |
|
|
|
|
|
|
|
Earnings: |
|
|
|
|
|
|
Loss from operations before income taxes | (12,624) | (15,143) | (10,684) | (20,294) | (19,361) | (11,066) |
Fixed Charges | 3,624 | 4,554 | 4,035 | 495 | 51 | 19 |
Total Earnings (as defined) | (9,000) | (10,589) | (6,649) | (19,799) | (19,310) | (11,047) |
|
|
|
|
|
|
|
Coverage Deficiency | (12,624) | (15,143) | (10,684) | (20,294) | (19,361) | (11,066) |
