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												Three Months Ended
	December 31, 2010			December 31, 2011			December 31, 2012			December 31, 2013			March 31, 2014
Earnings
Income (loss) before income tax expense	$	(18,004	)	$	26,220		$	(9,275	)	$	(35,732	)	$	(10,339	)
Fixed charges		6,452			22,098			33,882			45,003			13,968
Adjusted Earnings	$	(11,552	)	$	48,318		$	24,607		$	9,271		$	3,629
Fixed Charges
Interest expense	$	5,319		$	17,803		$	29,909		$	37,778		$	10,845
Amortization of debt discount, premium on debt and deferred financing costs		399			2,745			2,089			2,509			840
Interest component of rental expense		734			1,550			1,884			4,716			2,283
Total Fixed charges	$	6,452		$	22,098		$	33,882		$	45,003		$	13,968
Ratio of earnings to fixed charges		—	(b)		2.19x			—	(c)		—	(d)		—	(e)
Interest component of rental expense (estimated 33%)		33	%		33	%		33	%		33	%		33	%

(a) For purposes of calculating the ratio of earnings to fixed charges, earnings represents income from continuing operations 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 $18.0 million.

(c) For the year ended December 31, 2012, earnings were insufficient to cover fixed charges by $9.3 million.

(d) For the year ended December 31, 2013, earnings were insufficient to cover fixed charges by $35.7 million.

(e) For the three months ended March 31, 2014, earnings were insufficient to cover fixed charges by $10.3 million.