Exhibit 12
Flotek Industries, Inc.
Ratio of Earnings to Fixed Charges
(in thousands)
For the Year Ended December 31, | ||||||||||||||||
2004 | 2005 | 2006 | 2007 | 2008 | ||||||||||||
COMPUTATION OF EARNINGS: | ||||||||||||||||
Add: | ||||||||||||||||
Income from continuing operations before income taxes and fixed charges | $ | 2,367 | $ | 9,373 | $ | 17,933 | $ | 27,141 | $ | (41,080 | ) | |||||
Fixed charges. | 753 | 881 | 1,121 | 3,738 | 10,716 | |||||||||||
Deduct: | ||||||||||||||||
Minority interest in pretax income of subsidiaries that have not incurred fixed charges | — | — | — | 916 | — | |||||||||||
Earnings, as defined | $ | 3,120 | $ | 10,254 | $ | 19,054 | $ | 29,963 | $ | (30,364 | ) | |||||
COMPUTATION OF FIXED CHARGES: | ||||||||||||||||
Interest expensed and capitalized | $ | 691 | $ | 827 | $ | 1,005 | $ | 3,501 | $ | 10,233 | ||||||
Estimate of interest within rental expense (1). | 62 | 54 | 116 | 237 | 483 | |||||||||||
Fixed charges, as defined | 753 | 881 | 1,121 | 3,738 | 10,716 | |||||||||||
Ratio of Earnings to Fixed Charges | 4.14 | 11.64 | 17.00 | 8.02 | (2.83 | ) | ||||||||||
(1) | One third of rental expense is deemed to be representative of interest. |
1