<PAGE> 1
EXHIBIT 11
UNIVERSAL AUTOMOTIVE INDUSTRIES, INC.
COMPUTATION OF EARNINGS PER SHARE
<TABLE>
<CAPTION>
Three Months Ended June 30, Six Months Ended June 30,
-------------------------- --------------------------
2000 1999 2000 1999
---- ---- ---- ----
<S> <C> <C> <C> <C>
BASIC NET INCOME (LOSS) PER COMMON SHARE
Net Income (Loss):
Continuing operations $ 121,058 $ 607,800 $ 178,068 $ 394,254
Discontinued operation 0 (215,641) 0 (587,249)
---------- ---------- ---------- ----------
Net $ 121,058 $ 392,159 $ 178,068 $ (192,995)
========== ========== ========== ==========
Weighted average Common Shares outstanding 6,914,310 6,784,810 6,876,810 6,778,229
---------- ---------- ---------- ----------
Basic Net Income (Loss) Per Common Share:
Continuing operations $0.02 $0.09 $0.03 $0.06
Discontinued operation 0.00 (0.03) 0.00 (0.09)
---------- ---------- ---------- ----------
Net $0.02 $0.06 $0.03 $(0.03)
========== ========== ========== ==========
DILUTED NET INCOME (LOSS) PER COMMON SHARE
Net Income (Loss):
Continuing operation $ 121,058 $ 607,800 $ 178,068 $ 394,254
Discontinued operation 0 (215,641) 0 (587,249)
---------- ---------- ---------- ----------
Net $ 121,058 $ 392,159 $ 178,068 $ (192,995)
========== ========== ========== ==========
Weighted average Common Shares outstanding 6,914,310 6,784,810 6,876,810 6,778,229
Options and warrants assumed to be Common Stock
equivalents using Treasury Stock Method 599,201 356,398 815,198 376,591
---------- ---------- ---------- ----------
Weighted average common shares outstanding, as
adjusted 7,513,511 7,141,208 7,692,008 7,154,820
---------- ---------- ---------- ----------
Diluted Net Income (Loss) per Common Share:
Continuing operations $ 0.02 $ 0.08 $ 0.02 $ 0.05
Discontinued operation 0.00 (0.03) 0.00 (0.08)
---------- ---------- ---------- ----------
Net $ 0.02 $ 0.05 $ 0.02 $ (0.03)
========== ========== ========== ==========
</TABLE>
14