<PAGE>
EXHIBIT 11
OUTSOURCING SERVICES GROUP, INC.
STATEMENT OF COMPUTATION OF BASIC AND DILUTED
NET INCOME (LOSS) PER SHARE
(UNAUDITED)
(DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
SIX MONTHS ENDED
--------------------------
JULY 1, 2000 JULY 3, 1999
------------ ------------
<S> <C> <C>
Basic income (loss) per share:
Net income (loss) attributable to common stockholders............................... $ (742) $ 614
============ ============
Weighted average number of outstanding common shares.................................. 3,441,983 3,447,737
============ ============
Basic income (loss) per share......................................................... $ (0.22) $ 0.18
============ ============
Diluted income (loss) per share:
Net income (loss) attributable to common stockholders............................... $ (742) $ 614
============ ============
Weighted average number of outstanding common shares assuming full dilution........... 3,580,483 3,586,237
============ ============
Diluted income (loss) per share....................................................... $ (0.22) $ 0.17
============ ============
</TABLE>