EX-12.1 4 a2144658zex-12_1.htm EXHIBIT 12.1
QuickLinks -- Click here to rapidly navigate through this document

Exhibit 12.1


Medical Device Manufacturing, Inc.
Ratio of Earnings to Fixed Charges
(in thousands)

 
  Period from
UTI's
Predecessor's
Inception
(July 2, 1999)
to
December 31,
1999

   
   
   
   
   
   
   
 
   
   
   
   
   
  Pro Forma**
 
  Twelve Months Ended December 31,
  Six Months
Ended
June 30,
2004

   
  Six Months
Ended
June 30,
2004

 
  Twelve Months Ended
December 31,
2003

 
  2000
  2001
  2002
  2003
Pre-tax income (loss)   $ 466   $ (16,282 ) $ (8,502 ) $ (32,557 ) $ (932 ) $ (992 ) $ (47,565 ) $ 4,867
  Interest expense     804     11,363     17,802     16,923     16,587     12,015     28,685     14,331
  Amortization of capitalized interest                                
  Distributed income of equity investees                                
  Interest portion of rent*     49     398     638     766     1,044     569     2,577     1,359
   
 
 
 
 
 
 
 
Earnings (loss)     1,319     (4,521 )   9,938     (14,868 )   16,699     11,592     (16,303 )   20,557
Fixed charges   $ 853   $ 11,761   $ 18,440   $ 17,689   $ 17,631   $ 12,584   $ 31,262   $ 15,690
  Ratio     1.5x                             1.3x
  Deficency   $   $ 16,282   $ 8,502   $ 32,557   $ 932   $ 992   $ 47,565   $


UTI Pennsylvania
Ratio of Earnings to Fixed Charges
(in thousands)

 
  Year Ended
December 31,
1999

  Five Months Ended May 31, 2000
 
Pre-tax income (loss)   $ 2,127   $ (16,840 )
  Interest expense     592     257  
  Amortization of capitalized interest          
  Distributed income of equity investees          
  Interest portion of rent*     259     123  
   
 
 
Earnings (loss)     2,978     (16,460 )
Fixed charges   $ 851   $ 380  
  Ratio     3.5x      
  Deficency   $   $ 16,840  
*
Interest portion of rent is estimated to be one-third of rent expense

**
Refer to pages P-1 to P-5 of S-4 Registration Statement



QuickLinks

Medical Device Manufacturing, Inc. Ratio of Earnings to Fixed Charges (in thousands)
UTI Pennsylvania Ratio of Earnings to Fixed Charges (in thousands)