Exhibit 12.1

Elizabeth Arden, Inc.

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(Dollars in thousands)

	2009			2010		2011		2012		2013
Earnings, as defined:
Net (loss) income	$	(6,163	)	$	19,533	$	40,989	$	57,419	$	40,711
(Benefit from) provision for income taxes		(8,316	)		3,293		8,637		16,093		6,940
Fixed charges, as defined below		31,727			28,617		28,358		29,175		31,823
Total earnings (as defined below)	$	17,248		$	51,443	$	77,984	$	102,687	$	79,474
Fixed charges (as defined below)	$	31,727		$	28,617	$	28,358	$	29,175	$	31,823
Ratio of earnings to fixed charges (1)		0.54			1.80		2.75		3.52		2.50

The Company’s consolidated ratios of earnings to fixed charges were computed by dividing earnings by fixed charges. For this purpose, earnings are the sum of income (loss) from continuing operations, taxes, and fixed charges. Fixed charges include interest, amortization of debt expense, discount on premium relating to indebtedness and one-third of rental expense.

(1) For the fiscal year ended June 30, 2009, earnings were insufficient to cover fixed charges as evidenced by a less than one-to-one coverage ratio as shown above. Additional earnings of approximately $14.5 million were necessary for the fiscal year ended June 30, 2009 to provide a one-to-one coverage ratio.