Digital River (DRIV) 10-Q 2008 Q2 Quarterly report

EXHIBIT 12.1

Digital River, Inc.
Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)

											Six months
											ended
	Years ended December 31,										June 30,
	2003		2004		2005		2006		2007		2008
Income from operations as reported	$	16,298	$	34,762	$	66,713	$	67,595	$	73,914	$	34,844
Add: Fixed charges		235		2,094		3,092		3,240		3,331		1,830
Earnings as defined		16,533		36,856		69,805		70,835		77,245		36,674
Fixed charges	$	235	$	2,094	$	3,092	$	3,240	$	3,331	$	1,830
Ratio of earnings to fixed charges (1)		70.4		17.6		22.6		21.9		23.2		20.0

(1) The ratio of earnings to fixed charges is computed by dividing income from operations plus fixed charges by fixed charges. Fixed charges consist of interest expense, amortization of debt issuance costs and that portion of rental payments under operating leases that we believe to be representative of interest.