Exhibit 11.1
Total Shares | Weighted Average Year | |||||||
| Year Ended December 31, 2004 | ||||||||
| Shares outstanding January 1, 2004 | 24,607,731 | 24,607,731 | ||||||
| Shares issued for Criticom (contingent) purchase | 34,091 | 33,625 | 361/366 | |||||
| Shares issued upon conversion of debt: | ||||||||
| April 26, 2004 | 36,036 | 24,516 | 249/366 | |||||
| June 2, 2004 | 3,604 | 2,088 | 212/366 | |||||
| Shares outstanding December 31, 2004 | 24,681,462 | 24,667,960 | ||||||
| Net income (loss) | $ | (11,717,000 | ) | |||||
| Net income (loss) per share | $ | (0.47 | ) | |||||
| Year Ended December 31, 2005 | ||||||||
| Shares outstanding January 1, 2005 | 24,681,462 | 24,681,462 | ||||||
| Shares of Treasury Stock purchased on: | ||||||||
| November 28, 2005 | (5,000 | ) | (452 | ) | 33/365 | |||
| December 2, 2005 | (13,436 | ) | (1,068 | ) | 29/365 | |||
| December 6, 2005 | (100,000 | ) | (6,849 | ) | 25/365 | |||
| December 8, 2005 | (76,700 | ) | (4,833 | ) | 23/365 | |||
| December 9, 2005 | (66,700 | ) | (4,020 | ) | 22/365 | |||
| December 12, 2005 | (9,600 | ) | (500 | ) | 19/365 | |||
| December 13, 2005 | (3,500 | ) | (173 | ) | 18/365 | |||
| December 14, 2005 | (6,615 | ) | (308 | ) | 17/365 | |||
| December 16, 2005 | (15,308 | ) | (629 | ) | 15/365 | |||
| December 21, 2005 | (15,767 | ) | (432 | ) | 10/365 | |||
| Shares outstanding December 31, 2004 | 24,368,836 | 24,662,198 | ||||||
| Net income (loss) | $ | (22,332,000 | ) | |||||
| �� | ||||||||
| Net income (loss) per share | $ | (0.91 | ) | |||||
| Year Ended December 31, 2006 | ||||||||
| Shares outstanding January 1, 2006 | 24,368,836 | 24,368,836 | ||||||
| Shares outstanding December 31, 2006 | 24,368,836 | 24,368,836 | ||||||
| Net income (loss) | $ | (83,915,000 | ) | |||||
| Net income (loss) per share | $ | (3.44 | ) | |||||