OPEN DOOR ONLINE, INC.
(FORMERLY GENESIS MEDIA GROUP, INC.)
COMPUTATION OF NET INCOME PER COMMON SHARE
<TABLE>
<CAPTION>
For end year ended For the nine months For the nine months
December 31, September 30, September 30,
1998 1999 1998
----------- ------------- -------------
<S> <C> <C> <C>
Income (Loss) as reported $ (13,948) $ (151,238) $ (8,729)
Income tax expense -- -- --
Net income (loss) $ (13,948) $ (151,238) $ (8,729)
Basic earnings per share $ (0.00) $ (0.02) $ (0.00)
Diluted earnings per share $ (0.00) $ (0.02) $ (0.00)
Weighted average shares
outstanding 7,000,000 7,878,815 7,000,000
Fully diluted average shares
outstanding 7,000,000 7,878,815 7,000,000
GENESIS MEDIA GROUP, INC.
COMPUTATION OF NET INCOME PER COMMON SHARE
For end year ended For the nine months For the nine months
December 31, September 30, September 30,
1998 1999 1998
----------- ------------- -------------
Income (Loss) as reported $ (5,732,839) $ 251,758 $ (301,314)
Income tax expense 53,503 (100,703)
Net income (loss) $ (5,679,336) $ (151,055) $ (301,314)
Basic earnings per share $ (0.19) $ 0.01 $ (0.01)
Diluted earnings per share $ (0.19) $ 0.01 $ (0.01)
Weighted average shares
outstanding: 29,309,948 10,944,788 38,295,447
Fully diluted average shares
outstanding: 29,309,948 10,944,788 38,295,447
</TABLE>
56