<PAGE>
EXHIBIT 11.
OUTSOURCING SERVICES GROUP, INC.
STATEMENT OF COMPUTATION OF BASIC AND DILUTED
NET INCOME (LOSS) PER SHARE
(UNAUDITED)
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
NINE MONTHS ENDED
--------------------------
SEPTEMBER 30, OCTOBER 2,
2000 1999
------------- ----------
<S> <C> <C>
Basic income (loss) per share:
Net income (loss) attributable to common stockholders..... $ (1,813) $ 309
---------- ----------
Weighted average number of outstanding common shares........ 3,441,899 3,444,914
---------- ----------
Basic income (loss) per share............................... $ (0.53) $ 0.09
---------- ----------
Diluted income (loss) per share:
Net income (loss) attributable to common stockholders..... $ -- $ 309
---------- ----------
Weighted average number of outstanding common shares
assuming full
dilution.................................................. -- 3,583,414
---------- ----------
Diluted income (loss) per share............................. $ -- $ 0.09
---------- ----------
</TABLE>
21