EXHIBIT 12.1
APPROACH RESOURCES INC.
STATEMENT OF COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES
                                                 
    Three Months Ended     Years Ended December 31,  
(in thousands, except ratios)   March 31, 2011     2010     2009     2008     2007     2006  
COMPUTATION OF (LOSS) EARNINGS:
                                               
Earnings (loss) before income taxes
  $ 2,276     $ 11,562     $ (6,014 )   $ 35,497     $ 2,601     $ 32,958  
Fixed charges
    524       2,219       1,809       1,320       5,564       3,776  
 
                                   
 
  $ 2,800     $ 13,781     $ (4,205 )   $ 36,817     $ 8,165     $ 36,734  
 
                                   
COMPUTATION OF FIXED CHARGES:
                                               
Interest expense(1)
  $ 517     $ 2,198     $ 1,787     $ 1,311     $ 5,551     $ 3,766  
Implicit interest in rent
    7       21       22       9       13       10  
 
                                   
 
  $ 524     $ 2,219     $ 1,809     $ 1,320     $ 5,564     $ 3,776  
 
                                   
Ratio of (loss) earnings to fixed charges(2)
    5.35x       6.21x       (3)     27.89x       1.47x       9.73x  
 
                                   
 
(1)   For purposes of computing this ratio, we have excluded interest income from interest expense amounts reported on the consolidated statement of operations.
 
(2)   The ratio has been computed by dividing (loss) earnings by fixed charges. For purposes of computing the ratio, (i) (loss) earnings consist of (loss) income before income taxes, and (ii) fixed charges consist of interest expense and a portion of rentals representative of an implicit interest factor for such rentals.
 
(3)   Due to our net loss for the year ended December 31, 2009, the coverage ratio for this period was less than 1:1. To achieve a coverage ratio of 1:1, we would have needed additional earnings of approximately $4.2 million for the year ended December 31, 2009.