EX-12 5 ex121.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12.1



Exhibit 12.1

Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)

 

Nine Months Ended
September 30, 2016

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)