EX-12 2 ex12.htm COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES Exhibit 12

Exhibit 12.1

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

 

Year Ended December 31,

 

2016

2015

2014

2013

2012

Fixed Charges:

 

 

 

 

 

Interest expensed and capitalized

2,800

2,645

2,368

408

51

Amortization of debt discount

1,839

1,809

1,567

87

Amortization of convert loan establishment fee

100

100

100

Total Fixed Charges (as defined)

4,739

4,554

4,035

495

51

 

 

 

 

 

 

Earnings:

 

 

 

 

 

Loss from operations before income taxes

(19,605)

(15,143)

(10,684)

(20,294)

(19,361)

Fixed Charges

4,739

4,554

4,035

495

51

Total Earnings (as defined)

(14,866)

(10,589)

(6,649)

(19,799)

(19,310)

 

 

 

 

 

 

Coverage Deficiency

(19,605)

(15,143)

(10,684)

(20,294)

(19,361)