<PAGE> 1
Exhibit 11.1
GTSI CORP.
COMPUTATION OF EARNINGS PER SHARE
(In thousands, except per share amounts)
<TABLE>
<CAPTION>
THREE SIX
MONTHS ENDED MONTHS ENDED
June 30, June 30,
-------------------------- ---------------------------
2000 1999 2000 1999
-------------------------- ------------- -------------
<S> <C> <C> <C> <C>
Net income (loss) 273 69 (1,301) (1,824)
Basic:
Weighted average shares of common stock outstanding 9,336 9,200 9,308 9,332
Net income (loss) per common share and common share
equivalent 0.03 0.01 (0.14) (0.20)
Diluted:
Weighted average shares of common stock outstanding 9,351 9,859 9,308 9,332
Net income (loss) per common share and common share
equivalent 0.03 0.01 (0.14) (0.20)
</TABLE>