Attached files
| file | filename |
|---|---|
| 10-K - 10-K - Invitae Corp | nvta-10k_20171231.htm |
| EX-32.2 - EX-32.2 - Invitae Corp | nvta-ex322_10.htm |
| EX-32.1 - EX-32.1 - Invitae Corp | nvta-ex321_13.htm |
| EX-31.2 - EX-31.2 - Invitae Corp | nvta-ex312_12.htm |
| EX-31.1 - EX-31.1 - Invitae Corp | nvta-ex311_9.htm |
| EX-23.1 - EX-23.1 - Invitae Corp | nvta-ex231_7.htm |
| EX-21.1 - EX-21.1 - Invitae Corp | nvta-ex211_148.htm |
Exhibit 12.1
INVITAE CORPORATION
STATEMENT REGARDING COMPUTATION OF RATIOS
(in thousands)
|
|
|
For the years ended December 31, |
|
|||||||||||||||||
|
|
|
2013 |
|
|
2014 |
|
|
2015 |
|
|
2016 |
|
|
2017 |
|
|||||
|
Earnings (deficiency): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss before provision for income taxes |
|
$ |
(24,838 |
) |
|
$ |
(47,492 |
) |
|
$ |
(89,782 |
) |
|
$ |
(100,256 |
) |
|
$ |
(125,236 |
) |
|
Fixed charges, as calculated below |
|
|
265 |
|
|
|
330 |
|
|
|
779 |
|
|
|
2,512 |
|
|
|
6,256 |
|
|
Earnings (deficiency) |
|
$ |
(24,573 |
) |
|
$ |
(47,162 |
) |
|
$ |
(89,003 |
) |
|
$ |
(97,744 |
) |
|
$ |
(118,980 |
) |
|
Fixed Charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
59 |
|
|
|
61 |
|
|
|
207 |
|
|
|
412 |
|
|
|
3,163 |
|
|
Amortization of debt issuance cost |
|
|
— |
|
|
|
— |
|
|
|
4 |
|
|
|
9 |
|
|
|
491 |
|
|
Estimated interest portion of rental expense |
|
|
206 |
|
|
|
269 |
|
|
|
568 |
|
|
|
2,091 |
|
|
|
2,602 |
|
|
Total fixed charges |
|
$ |
265 |
|
|
$ |
330 |
|
|
$ |
779 |
|
|
$ |
2,512 |
|
|
$ |
6,256 |
|
|
Ratio of earnings to fixed charges (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
(1) |
Our earnings were inadequate to cover fixed charges for the year ended December 31, 2013, 2014, 2015, 2016 and 2017 by $24.8 million, $47.5 million, $89.8 million, $100.3 million and $125.2 million, respectively. |