EXHIBIT 11
----------
DSL.NET, INC.
Statement Re: Computation of Basic and Diluted Net Loss Per Share
(Unaudited)
<TABLE><CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------- --------
2000 1999 2000 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
Loss applicable to common stock $(27,286,633) $(16,808,633) $(45,624,917) $(18,495,247)
============ ============ ============ ============
Basic and diluted:
Weighted average shares of common stock
outstanding 65,317,648 14,811,614 62,807,064 15,800,636
Less: Weighted average shares subject to
repurchase (4,060,499) (7,937,338) (4,331,264) (10,712,256)
------------ ------------ ------------ ------------
Weighted average shares used in computing
basic and diluted net loss per share 61,257,149 6,874,276 58,475,800 5,088,380
============ ============ ============ ============
Basic and diluted net loss per share $ (0.45) $ (2.45) $ (0.78) $ (3.63)
============ ============ ============ ============
</TABLE>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM DSL.NET,
INC.'S QUARTERLY REPORT ON FORM 10-Q FOR THE QUARTER ENDED JUNE 30, 2000 AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.