<PAGE>
EXHIBIT 11.1
ALDILA, INC. AND SUBSIDIARIES
COMPUTATION OF NET INCOME PER COMMON SHARE - UNAUDITED
(IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
-------------------------- --------------------------
2000 1999 2000 1999
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
BASIC:
Net income (loss) $ 1,656 $ (72) $ 2,236 $ (379)
Weighted average number of common shares outstanding 15,462 15,462 15,462 15,462
------------ ------------ ------------ ------------
Net income (loss) per common share $ 0.10 $ (0.00) $ 0.14 $ (0.02)
============ ============ ============ ============
ASSUMING DILUTION:
Net income (loss) $ 1,656 $ (72) $ 2,236 $ (379)
Weighted average number of common shares outstanding 15,462 15,462 15,462 15,462
The number of shares resulting from the assumed exercise of
stock options reduced by the number of shares which could have
been purchased with the proceeds from such exercise, using
the average market price during the period 94 - 104 -
------------ ------------ ------------ ------------
Weighted average number of common and
common equivalent shares 15,556 15,462 15,566 15,462
------------ ------------ ------------ ------------
Net income (loss) per common share, assuming dilution $ 0.10 $ (0.00) $ 0.14 $ (0.02)
============ ============ ============ ============
</TABLE>