EXHIBIT 11.1
STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS
The following schedules reflect the information used in calculating the
number of shares in the computation of net loss per share for each of the
periods set forth in the Statements of Operations.
17
BASIC AND DILUTED EARNINGS PER SHARE COMPUTATION
THREE MONTHS ENDED JUNE 30, 2000
Weighted Average Shares Outstanding:
TOTAL # DAYS
SHARES OUTSTANDING
7,016,029 x 6 = 42,096,174
7,018,059 x 4 = 28,072,236
7,020,039 x 17 = 119,340,663
7,020,342 x 5 = 35,101,710
7,021,002 x 20 = 140,420,040
7,034,921 x 40 = 281,396,840
----------- ---------------
92 = 646,427,663
=========== ===============
646,427,663 / 92 = 7,026,388
==========
Loss Per Share:
Net Loss plus dividend accrual
plus accretion of offering costs $ (1,952,478) = $ (0.28)
- --------------------------------- --------------- ==========
Weighted Avg. Shares 7,026,388
18
BASIC AND DILUTED EARNINGS PER SHARE COMPUTATION
THREE MONTHS ENDED JUNE 30, 1999
Weighted Average Shares Outstanding:
TOTAL # DAYS
SHARES OUTSTANDING
2,180,358 x 33 = 71,951,814
2,182,328 x 3 = 6,546,984
2,315,330 x 13 = 30,099,290
2,328,334 x 7 = 16,298,338
2,354,737 x 15 = 35,321,055
6,150,068 x 11 = 67,650,748
6,569,557 x 9 = 59,126,013
----------- ---------------
91 286,994,242
=========== ===============
286,994,242 /91 = 3,153,783
==========
Loss Per Share:
Net Loss plus dividend accrual
plus accretion of offering costs $ (1,768,478) = $ (0.56)
- --------------------------------- --------------- ==========
Weighted Avg. Shares 3,153,783
19
BASIC AND DILUTED EARNINGS PER SHARE COMPUTATION
SIX MONTHS ENDED JUNE 30, 2000
Weighted Average Shares Outstanding:
TOTAL # DAYS
SHARES OUTSTANDING
6,572,135 x 3 = 19,716,405
6,574,135 x 7 = 46,018,945
6,576,135 x 15 = 98,642,025
6,578,135 x 14 = 92,093,890
6,591,135 x 1 = 6,591,135
6,596,135 x 6 = 39,576,810
6,624,189 x 8 = 52,993,512
6,629,189 x 1 = 6,629,189
6,691,762 x 6 = 40,150,572
6,706,762 x 1 = 6,706,762
6,723,424 x 3 = 20,170,272
6,734,224 x 14 = 94,279,136
6,734,917 x 4 = 26,939,668
6,772,512 x 6 = 40,635,072
7,016,029 x 7 = 49,112,203
7,018,059 x 4 = 28,072,236
7,020,039 x 17 = 119,340,663
7,020,342 x 5 = 35,101,710
7,021,002 x 20 = 140,420,040
7,034,921 x 40 = 281,396,840
----------- ---------------
182 = 1,244,587,085
=========== ===============
1,244,587,085 / 182 = 6,838,391
==========
Loss Per Share:
Net Loss plus dividend accrual
plus accretion of offering costs $ (3,729,777) = $ (0.55)
- --------------------------------- --------------- ==========
Weighted Avg. Shares 6,838,391
20
BASIC AND DILUTED EARNINGS PER SHARE COMPUTATION
SIX MONTHS ENDED JUNE 30, 1999
Weighted Average Shares Outstanding:
TOTAL # DAYS
SHARES OUTSTANDING
2,179,124 x 19 = 41,403,356
2,179,713 x 30 = 65,391,390
2,180,358 x 74 = 161,346,492
2,182,328 x 3 = 6,546,984
2,315,330 x 13 = 30,099,290
2,328,334 x 7 = 16,298,338
2,354,737 x 15 = 35,321,055
6,150,068 x 11 = 67,650,748
6,569,557 x 9 = 59,126,013
----------- ---------------
181 483,183,666
=========== ===============
483,183,666 /181 = 2,669,523
==========
Loss Per Share:
Net Loss plus dividend accrual
PLUS ACCRETION OF OFFERING COSTS $ (4,272,321) = $ (1.60)
- --------------------------------- --------------- ==========
Weighted Avg. Shares 2,669,523
21