Attached files
| file | filename |
|---|---|
| EX-23.1 - EXHIBIT 23.1 - TerraVia Holdings, Inc. | solazyme10kex231.htm |
| EX-21.1 - EXHIBIT 21.1 - TerraVia Holdings, Inc. | solazyme10kex211.htm |
| EX-32.1 - EXHIBIT 32.1 - TerraVia Holdings, Inc. | solazyme10kex321.htm |
| EX-31.2 - EXHIBIT 31.2 - TerraVia Holdings, Inc. | solazyme10kex312.htm |
| EX-10.36 - EXHIBIT 10.36 - TerraVia Holdings, Inc. | ex1036131210coleemployment.htm |
| EX-10.37 - EXHIBIT 10.37 - TerraVia Holdings, Inc. | ex1037141008coleprofession.htm |
| EXCEL - IDEA: XBRL DOCUMENT - TerraVia Holdings, Inc. | Financial_Report.xls |
| 10-K - 10-K - TerraVia Holdings, Inc. | solazyme10k2014-12x31.htm |
| EX-31.1 - EXHIBIT 31.1 - TerraVia Holdings, Inc. | solazyme10kex311.htm |
Exhibit 12.1
Statement of Computation of Ratio of Earnings to Fixed Charges and Ratio of Combined Fixed Charges and Preferred Stock Dividends to Earnings
(In thousands)
Year Ended December 31, | |||||||||||||||||||
2014 | 2013 | 2012 | 2011 | 2010 | |||||||||||||||
Earnings: | |||||||||||||||||||
Consolidated net loss before income tax | $ | (162,141 | ) | $ | (116,389 | ) | $ | (83,132 | ) | $ | (53,961 | ) | $ | (16,420 | ) | ||||
Loss on equity method investment | 23,037 | 8,237 | 1,824 | — | — | ||||||||||||||
Fixed charges | 16,535 | 9,911 | 978 | 764 | 288 | ||||||||||||||
Capitalized interest, net of amortization | (620 | ) | (1,055 | ) | (273 | ) | — | — | |||||||||||
Total earnings | $ | (169,263 | ) | $ | (99,296 | ) | $ | (80,603 | ) | $ | (53,197 | ) | $ | (16,132 | ) | ||||
Fixed charges: | |||||||||||||||||||
Interest expense | $ | 14,097 | $ | 8,191 | $ | 834 | $ | 642 | $ | 228 | |||||||||
Debt fees | 465 | 541 | — | 13 | — | ||||||||||||||
Debt discount | 1,973 | 1,179 | 144 | 109 | 60 | ||||||||||||||
Total fixed charges | $ | 16,535 | $ | 9,911 | $ | 978 | $ | 764 | $ | 288 | |||||||||
Ratio of Earnings to Fixed Charges | — | — | — | — | — | ||||||||||||||
Deficiency of Earnings Available to Cover Fixed Charges | $ | (185,798 | ) | $ | (109,207 | ) | $ | (81,581 | ) | $ | (53,961 | ) | $ | (16,420 | ) | ||||