Exhibit 12.1
| Thirteen Weeks Ended May 2, 2015 |
Fiscal Year Ended | |||||||||||||||||||||||
| January 31, 2015 | February 1, 2014 | February 2, 2013 | January 28, 2012 | January 29, 2011 | ||||||||||||||||||||
Pre-tax Income | (2,212 | ) | 22,412 | 34,588 | 47,150 | 22,227 | 9,212 | |||||||||||||||||
Distributions from Investees | — | — | — | — | — | — | ||||||||||||||||||
Interest Expense | 3,460 | 13,487 | 25,447 | 6,321 | 4,392 | 7,873 | ||||||||||||||||||
(Income) in equity of affiliate | — | — | — | — | — | — | ||||||||||||||||||
Interest portion of rental expense (1) | 2,647 | 10,161 | 8,450 | 5,450 | 4,528 | 3,888 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Earnings | 3,895 | 46,060 | 68,485 | 58,921 | 31,147 | 20,973 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Fixed charges: | ||||||||||||||||||||||||
Interest Expense | 3,460 | 13,487 | 25,447 | 6,321 | 4,392 | 7,873 | ||||||||||||||||||
Interest portion of rent expense (1) | 2,647 | 10,161 | 8,450 | 5,450 | 4,528 | 3,888 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Fixed Charges | 6,107 | 23,648 | 33,897 | 11,771 | 8,920 | 11,761 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
Ratio of Earnings to Fixed Charges | 0.64 | (2) | 1.95 | 2.02 | 5.01 | 3.49 | 1.78 | |||||||||||||||||
| (1) | One third of rent expense is the portion deemed representative of the interest factor. |
| (2) | Earning were insufficient to cover fixed charges in the amount of $2.2 million for the thirteen weeks ended May 2, 2015. |
