EXHIBIT 11.1 MAGINET CORPORATION STATEMENT OF COMPUTATION OF NET LOSS PER SHARE SIX MONTHS ENDED YEARS ENDED DECEMBER 31, JUNE 30, -------------------------------------- ------------------------ 1993 1994 1995 1995 1996 ----------- ----------- ------------ ----------- ----------- Historical primary net loss per share: Shares used in calculation of net loss per share: Weighted average common shares outstanding.......... 263,569 271,084 291,163 282,694 306,951 Shares related to SAB Nos. 55, 64, and 83: Common Stock........ 188,911 188,911 188,911 188,911 188,911 Warrants............ 184,615 184,615 184,615 184,615 184,615 Stock Options....... 818,065 818,065 818,065 818,065 818,065 Preferred Stock, if converted.......... 3,142,858 3,142,858 3,142,858 3,142,858 3,142,858 ----------- ----------- ------------ ----------- ----------- 4,334,449 4,334,449 4,334,449 4,334,449 4,334,449 ----------- ----------- ------------ ----------- ----------- Total............. 4,598,018 4,605,533 4,625,612 4,617,143 4,641,400 =========== =========== ============ =========== =========== Net loss................ $(3,379,000) $(7,926,000) $(12,796,000) $(5,385,000) $(7,326,000) Net loss per share...... $ (0.73) $ (1.72) $ (2.77) $ (1.17) $ (1.58) Pro Forma: Shares used in calculation of pro forma net loss per share: Weighted average common shares outstanding... 291,163 306,951 Preferred stock, if converted............ 7,766,020 7,766,020 Shares related to SAB Nos. 55, 64 and 83: Common Stock........ 188,911 188,911 Warrants............ 184,615 184,615 Stock Options....... 818,065 818,065 Preferred Stock, if converted....... 3,142,858 3,142,858 ------------ ----------- 4,334,449 4,334,449 ------------ ----------- Total............. 12,391,632 12,407,420 ============ =========== Net loss................ $(12,796,000) $(7,326,000) Pro forma net loss per share.................. $ (1.03) $ (0.59)