1

                                                                  EXHIBIT 11.1

           STATEMENT REGARDING CALCULATION OF NET INCOME PER SHARE (1)

                      (in thousands, except per share date)




                                                   Three years ended June 29, 1997
                                                   -------------------------------
                                                      1997      1996      1995
                                                     -------   -------   -------
                                                                
Net income                                           $ 4,194   $ 2,716   $   448
                                                     =======   =======   =======

Weighted average shares outstanding:
   Common stock ..............................        13,327    10,180     9,520
   Common stock issuable upon exercise of
     stock options ...........................           966       513       443
   Common stock issuable upon exercise of
     stock options granted from March 31,
     1995 through June 10, 1996 (2) ..........            --       674       713
                                                     -------   -------   -------
Weighted average common shares and
   equivalents ...............................        14,293    11,367    10,676
                                                     =======   =======   =======

Net income per share .........................       $  0.29   $  0.24   $  0.04
                                                     =======   =======   =======


- ----------
(1)  This exhibit should be read in conjunction with Note 1 of Notes to
     Consolidated Financial Statements.

(2)  Stock options granted (using the treasury stock method and the initial
     public offering price) have been included in the calculation of common
     equivalent shares as if they were outstanding for all periods presented
     through June 10, 1996.