Exhibit 11
NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
(In thousands)
- ---------------------------------------------------------------------------------------------------
Three Months
Ended
June 28, June 29,
1997 1996
- ---------------------------------------------------------------------------------------------------
Net Income (loss) $501 $815
Average shares of common stock outstanding during the period 9,075 8,031
Incremental shares from assumed exercise of stock options, stock
warrants & employee stock purchase plan (primary) 1,316 482
Total shares used to calculate PEPS * 10,391 8,513
------- -------
Primary earnings per share $0.05 $0.10
======= =======
Net Income (loss) 501 815
Interest on Convertible Debt (Net of Taxes) 157 217
Amortization of OID (Net of Taxes) 32 35
Amortization of Deferred Debt Expense (Net of Taxes) 77 170
------- -------
Adjusted Net Income 767 1,237
======= =======
Average shares of common stock outstanding during the period 9,075 8,031
Incremental shares from assumed exercise of stock options, stock
warrants & employee stock purchase plan (fully diluted) 1,316 870
Dilution from Convertible Debt 2,591 3,171
Total shares used to calculate FDEPS * 12,982 12,072
------- -------
Fully Diluted earnings per share $0.06 $0.10
======= =======
* Per APB 15, when a net loss is reported, exercise or conversion is not
to be assumed.
================================================================================
Exhibit 11
NAI TECHNOLOGIES, INC. AND SUBSIDIARIES
(In thousands)
- ---------------------------------------------------------------------------------------------------
Six months ended
June 28, June 29,
1997 1996
- ---------------------------------------------------------------------------------------------------
Net Income (loss) $880 $365
Average shares of common stock outstanding during the period 9,052 7,747
Incremental shares from assumed exercise of stock options, stock
warrants & employee stock purchase plan (primary) 1,243 241
Total shares used to calculate PEPS * 10,295 7,988
------- -------
Primary earnings per share $0.09 $0.05
======= =======
Net Income (loss) 880 365
Interest on Convertible Debt (Net of Taxes) 308 363
Amortization of OID (Net of Taxes) 76 61
Amortization of Deferred Debt Expense (Net of Taxes) 180 225
------- -------
Adjusted Net Income 1,444 1,014
======= =======
Average shares of common stock outstanding during the period 9,052 7,747
Incremental shares from assumed exercise of stock options, stock
warrants & employee stock purchase plan (primary) 1,336 436
Dilution from Convertible Debt 2,592 3,171
Total shares used to calculate FDEPS * 12,980 11,354
------- -------
Fully Diluted earnings per share $0.11 $0.09
======= =======
* Per APB 15, when a net loss is reported, exercise or conversion is not
to be assumed.
================================================================================
-2-