EX-12.1 7 v455618_ex12-1.htm EXHIBIT 12.1

Exhibit 12.1

STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

The following illustrates the computation of the historical ratio of earnings to fixed charges (amounts in thousands except ratios). While there are preference securities outstanding for all periods presented, such preference securities do not accrue or otherwise pay any dividends. Therefore, the ratio of earnings to combined fixed charges and preference dividends are identical to the ratios of earnings to fixed charges.

|  | Historical |  |  | Historical |  |  | Pro Forma |
|  | Year Ended December 31, |  |  | Six Months Ended September 30, |  |  | Twelve Months Ended March 31, |
Fixed Charges |  | 2012 |  |  | 2013 |  |  | 1024 |  |  | 2015 |  |  | 2016 |  |  | 2016 |  |  | 2016 (1) |
Interest, including amortization of debt discounts and capitalized expenses |  | $ | 9,420 |  |  | $ | 1,144 |  |  | $ | 1,407 |  |  | $ | 234 |  |  | $ | 1,816 |  |  | $ | 622 |  |  | $ | 2,556 |
Interest element of rentals* |  |  | 57 |  |  |  | 83 |  |  |  | 83 |  |  |  | 210 |  |  |  | 268 |  |  |  | 135 |  |  |  | 268 |
Total Fixed Charges |  | $ | 9,477 |  |  | $ | 1,227 |  |  | $ | 1,490 |  |  | $ | 444 |  |  | $ | 2,084 |  |  | $ | 757 |  |  | $ | 2,824 |
Earnings available for fixed charges: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Pre-tax income (loss) |  | $ | (30,597 | ) |  | $ | (14,022 | ) |  | $ | (18,976 | ) |  | $ | (23,900 | ) |  | $ | (27,818 | ) |  | $ | (7,778 | ) |  | $ | (30,374 | )
Add back: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Income (loss) from discontinued operations |  |  | (8,460 | ) |  |  | (1,502 | ) |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
Fixed charges |  |  | 9,477 |  |  |  | 1,227 |  |  |  | 1,490 |  |  |  | 444 |  |  |  | 2,084 |  |  |  | 757 |  |  |  | 2,824 |
Total Earnings |  | $ | (12,660 | ) |  | $ | (11,292 | ) |  | $ | (15,984 | ) |  | $ | (23,456 | ) |  | $ | (25,734 | ) |  | $ | (7,021 | ) |  | $ | (27,550 | )
Ratio of Earnings to Fixed Charges |  |  | (1.3x | ) |  |  | (9.2x | ) |  |  | (10.7x | ) |  |  | (52.9x | ) |  |  | (12.3x | ) |  |  | (9.3x | ) |  |  | (9.8x | )
Additional earnings required to achieve a 1.0x ratio: |  | $ | 22,137 |  |  | $ | 12,519 |  |  | $ | 17,474 |  |  | $ | 23,900 |  |  | $ | 27,818 |  |  | $ | 7,778 |  |  | $ | 30,374 |

| * | Interest component of rental expense is estimated to equal 1/3 of such expense, which is considered a reasonable approximation of the interest factor.

| (1) | Interest, including amortization of debt discounts and capitalized expenses, is calculated as the net change in interest from the refinancing assuming the refinancing took place as of April 1, 2015. The net change in interest is calculated at $2,556.