EXHIBIT 11



NU HORIZONS ELECTRONICS CORP.

Computation of Per Share Earnings



|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|---------------------------------------------------------------- |  | ------------------ | ---------- | ---------------- | - | ---------- | ---------------- |  | - | ---------- | -
|                                                                 |  | For The Year Ended |           
|                                                                 |  | February 28,2005   |            | February 29,2004 |   |            | February 28,2003 | 
|BASIC EARNINGS:                                                  |  |                    |            |                  |   |            |                  |  |   |            |  
|Net income (loss)                                                |  | $                  | 3,073,409  |                  | $ | (847,999   | )                |  | $ | (2,511,638 | )
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|SHARES                                                           |  |                    |            |                  |   |            |                  |  |   |            |  
|Weighted average number of common shares outstanding             |  |                    | 16,877,147 |                  |   | 16,729,163 |                  |  |   | 16,663,817 |  
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|Basic earnings per common share                                  |  | $                  | .18        |                  | $ | (.05       | )                |  | $ | (.15       | )
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|DILUTED EARNINGS:                                                |  |                    |            |                  |   |            |                  |  |   |            |  
|Net income (loss)                                                |  | $                  | 3,073,409  |                  | $ | (847,999   | )                |  | $ | (2,511,638 | )
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|SHARES:                                                          |  |                    |            |                  |   |            |                  |  |   |            |  
|Weighted average number of common shares outstanding             |  |                    | 16,877,147 |                  |   | 16,729,163 |                  |  |   | 16,663,817 |  
|Assumed conversion of stock options                              |  |                    | 891,502    |                  |   |           |                  |  |   |           |  
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|Weighted average number of common shares outstanding as adjusted |  |                    | 17,768,649 |                  |   | 16,729,163 |                  |  |   | 16,663,817 |  
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |  
|DILUTED EARNINGS PER COMMON SHARE                                |  | $                  | .17        |                  | $ | (.05       | )                |  | $ | (.15       | )
|                                                                 |  |                    |            |                  |   |            |                  |  |   |            |