EXHIBIT 11



SCHEDULE OF COMPUTATION OF NET LOSS PER SHARE



|                                                                                            |  | Three Months EndedJuly 31, |        |   | Six Months EndedJuly 31, |  
|------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ------------------------ | -
|                                                                                            |  | 2003                       |        |   | 2002                     |  
|Basic and diluted:                                                                          |  |                            |        |   |                          |  
|Net loss before cumulative effect of change in accounting principle                         |  | $                          | (2,254 | ) |                          | $
|Weighted average shares outstanding                                                         |  |                            | 7,161  |   |                          |  
|                                                                                            |  |                            |        |   |                          |  
|Basic and diluted loss per share before cumulative effect of change in accounting principle |  | $                          | (0.31  | ) |                          | $
|                                                                                            |  |                            |        |   |                          |  
|Cumulative effect of change in accounting principle                                         |  | $                          |       |   |                          | $
|Weighted average shares outstanding                                                         |  |                            | 7,161  |   |                          |  
|                                                                                            |  |                            |        |   |                          |  
|Basic and diluted loss per share from cumulative effect of change in accounting principle   |  | $                          |       |   |                          | $
|                                                                                            |  |                            |        |   |                          |  
|Net loss                                                                                    |  | $                          | (2,254 | ) |                          | $
|Weighted average shares outstanding                                                         |  |                            | 7,161  |   |                          |  
|                                                                                            |  |                            |        |   |                          |  
|Basic and diluted loss per share                                                            |  | $                          | (0.31  | ) |                          | $
|                                                                                            |  |                            |        |   |                          |