<PAGE>
Exhibit 11.1
Schedule Regarding Computation of Per Share Earnings
------------------------------------------------------
(OOO's except per share data)
<TABLE>
<CAPTION>
Nine Months Three Months
Ended September 30, Ended September 30,
------------------- ----------------------
2000 1999 2000 1999
------- ------- ------- -------
<S> <C> <C> <C> <C>
Net income (loss) $ 3,336 $ 2,034 $ 1,978 $(1,537)
Less: preferred stock dividends (1,575) (1,081) (525) (525)
------- ------- ------- -------
Income (loss) available to common stockholders $ 1,761 $ 953 $ 1,453 $(2,062)
======= ======= ======= =======
Weighted average common shares 7,087 8,130 6,900 8,130
Common equivalent shares:
Dilutive preferred stock -- -- 4,286 --
Dilutive stock options 7 19 6 --
Dilutive warrants -- 177 -- --
------- ------- ------- -------
Common and common equivalent shares 7,094 8,326 11,192 8,130
======= ======= ======= =======
Net income (loss) per common share $ 0.25 $ 0.12 $ 0.21 $ (0.25)
======= ======= ======= =======
Net income (loss) common equivalent share $ 0.25 $ 0.11 $ 0.18 $ (0.25)
======= ======= ======= =======
</TABLE>