<PAGE>
EXHIBIT 11.1
Statement re: Computation of basic and diluted net loss per share
<TABLE>
<CAPTION>
For the Year For the Nine Months
Ended Ended
December 31, 1999 September 30, 2000
(Unaudited)
----------------- -------------------
<S> <C> <C>
Net Loss attributable to common stockholders: (21,056) (24,157)
================ ==============
Basic and diluted:
Weighted average shares of common stock outstanding 7,935 9,080
Less: Weighted average shares subject to vesting (1,726) (612)
---------------- --------------
Weighting average shares used in computing basic and
diluted net loss per share 6,209 8,468
================ ==============
Basic and diluted net loss per share (3.39) (2.85)
================ ==============
</TABLE>