EX-12.1 8 d602457dex121.htm EX-12.1 EX-12.1

Exhibit 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(in thousands)

 

   

The following table sets forth our ratio of earnings to fixed charges and our ratio of earnings to combined fixed charges and preferred stock dividends for the years ended December 31, 2013, 2014, 2015, 2016, 2017 and for the six months ended June 30, 2018. As the ratios of earnings to fixed charges and earnings to combined fixed charges and preferred stock dividends indicate less than one-to-one coverage for each of the periods presented, we have provided the coverage deficiency amounts for these periods. Earnings are the sum of (i) loss from operations before income taxes plus (ii) fixed charges. Fixed charges are comprised of interest expense.

 

     Year Ended December 31,     Six Months
Ended
June 30,
 
     2013     2014     2015     2016     2017     2018  
                                   (unaudited)  

Earnings:

            

Loss from operations before income taxes

   $ (3,262   $ (56,902   $ (27,082   $ (31,046   $ (40,899   $ (24,948

Plus: Fixed charges

   $ 58     $ 2,050     $ 1,053     $ 1,030     $ 614     $ 106  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings, as adjusted

     (3,204     (54,852     (26,029     (30,016     (40,285     (24,842
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total fixed charges

   $ 58     $ 2,050     $ 1,053     $ 1,030     $ 614     $ 71  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ratio of earnings to fixed charges

     N/A       N/A       N/A       N/A       N/A       N/A  

Ratio of earnings to combined fixed charges and preferred stock dividends

     N/A       N/A       N/A       N/A       N/A       N/A  

Deficiency of earnings available to cover fixed charges

   $ (3,262   $ (56,902   $ (27,082   $ (31,046   $ (40,899   $ (24,948

Deficiency of earnings available to cover combined fixed charges and preferred stock dividends

   $ (3,262   $ (56,902   $ (27,082   $ (31,046   $ (40,899   $ (24,948