Goodman Networks S-4/A Registration of securities issued in business combination transactions (amended)

Exhibit 12.1

Goodman Networks Incorporated

Computation of Historical Ratios of Earnings to Fixed Charges (a)

(In Thousands, Except Ratio Data)

	Year Ended
	December 31, 2010			December 31, 2011			December 31, 2012
Earnings
Income before income tax expense	$	(18,484	)	$	31,494		$	(5,139	)
Fixed charges		6,569			22,231			33,980
Adjusted Earnings	$	(11,915	)	$	53,725		$	28,841
Fixed Charges
Interest expense	$	5,319		$	17,803		$	29,909
Amortization of debt discount and deferred financing costs		399			2,745			2,089
Interest component of rental expense		851			1,683			1,982
Total Fixed charges	$	6,569		$	22,231		$	33,980
Ratio of earnings to fixed charges		—	(b)		2.42			—	(c)
Interest component of rental expense (estimated 33%)		33	%		33	%		33	%

(a) For purposes of calculating the ratio of earnings to fixed charges, earnings represents income before income tax expense plus fixed charges. Fixed charges include interest expense, amortized discounts related to indebtedness, amortization of deferred debt issuance costs, and the portion of rental expense that management believes is representative of the appropriate interest component of rent expense.

(b) For the year ended December 31, 2010, earnings were insufficient to cover fixed charges by $18.5 million.

(c) For the year ended December 31, 2012, earnings were insufficient to cover fixed charges by $5.1 million.