THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

(dollars in thousands)

EXHIBIT 99.1

On June 30, 2014, affiliates of CCMP Capital Advisors, LLC (“CCMP”) and Oak Hill Capital Partners III, L.P., Oak Hill Capital

Management Partners III, L.P. and OHCP III HC RO, L.P.), together with certain current and former members of Hillman’s

management, consummated a merger transaction (the “Merger Transaction”) pursuant to the terms and conditions of an Agreement and Plan of Merger dated as of May 16, 2014.

The Company, through Hillman Group, had issued $265,000 in aggregate principal amount of 10.875% Senior Notes that were

scheduled to mature on June 1, 2018. In connection with the Merger Transaction, the 10.875% Senior Notes were repaid and

terminated.

Hillman Group issued $330,000 aggregate principal amount of its senior notes due July 15, 2022 (the “6.375% Senior Notes”). The 6.375% Senior Notes, of which $330,000 aggregate principal amount was outstanding as of March 31, 2015, are fully and

unconditionally guaranteed on a joint and several basis by The Hillman Companies, Inc., Hillman Investment Company, and certain of the Company’s wholly-owned subsidiaries. The non-guarantor information presented represents our Australian, Canadian, and Mexican subsidiaries.

The following financial information presents condensed consolidating statements of comprehensive loss, balance sheets, and cash flows for the Hillman Group, all guarantor subsidiaries, all non-guarantor subsidiaries, and the eliminations necessary to provide the consolidated results for the Hillman Companies and subsidiaries. For purposes of this presentation, we have accounted for investments in our subsidiaries using the equity method of accounting. The principal consolidating adjustments eliminate investment in subsidiary and intercompany balances and transactions.

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Loss (Unaudited)
For the three months ended March 31, 2015
(dollars in thousands)
					Successor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				$	—			$	144,121			$	5,113			$	31,462			$	—			$	180,696
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				79,045				3,692				20,611				—				103,348
	Selling, general and administrative expenses				254				49,923				1,018				10,503				—				61,698
	Transaction, acquisition and integration expenses				—				165				—				—				—				165
	Depreciation				—				6,949				17				571				—				7,537
	Amortization				8,974				—				54				489				—				9,517
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Management fees to related party				—				151				—				—				—				151
	Other (income) expense, net				(50		)		1,541				(2		)		(259		)		—				1,230
		(Loss) income from operations			(9,178		)		6,455				334				(561		)		—				(2,950		)
	Intercompany interest (income) expense				(3,057		)		3,057				—				—				—				—
	Interest (income) expense, net				(235		)		11,263				—				1,599				—				12,627
	Interest expense on junior subordinated debentures				3,152				—				—				—				—				3,152
	Investment income on trust common securities				(95		)		—				—				—				—				(95		)
		(Loss) income before equity in subsidiaries' income			(8,943		)		(7,865		)		334				(2,160		)		—				(18,634		)
	Equity in subsidiaries' (loss) income				(8,708		)		(843		)		—				—				9,551				—
		(Loss) income before income taxes			(17,651		)		(8,708		)		334				(2,160		)		9,551				(18,634		)
		Income tax (benefit) provision			(7,786		)		—				156				(1,139		)		—				(8,769		)
	Net (loss) income				$	(9,865	)		$	(8,708	)		$	178			$	(1,021	)		$	9,551			$	(9,865	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(7,229		)		—				(24,528		)		21,245				(10,512		)
	Total comprehensive (loss) income				$	(9,865	)		$	(15,937	)		$	178			$	(25,549	)		$	30,796			$	(20,377	)

            

Page 2 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Loss (Unaudited)
For the three months ended March 31, 2014
(dollars in thousands)
					Predecessor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				$	—			$	115,365			$	7,307			$	32,107			$	—			$	154,779
	Cost of sales (exclusive of depreciation and
	amortization shown below)				—				54,735				5,106				19,574				—				79,415
	Selling, general and administrative expenses				526				42,363				1,726				11,228				—				55,843
	Transaction, acquisition and integration expenses				—				—				—				—				—				—
	Depreciation				—				6,196				21				651				—				6,868
	Amortization				4,515				772				—				257				—				5,544
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Other (income) expense, net				(18		)		32				(129		)		(373		)		—				(488		)
		(Loss) income from operations			(5,023		)		11,375				583				662				—				7,597
	Intercompany interest (income) expense				(3,058		)		3,058				—				—				—				—
	Interest (income) expense, net				(51		)		9,916				—				1,680				—				11,545
	Interest expense on junior subordinated debentures				3,152				—				—				—				—				3,152
	Investment income on trust common securities				(95		)		—				—				—				—				(95		)
		(loss) income before equity in subsidiaries' income			(4,971		)		(1,599		)		583				(1,018		)		—				(7,005		)
	Equity in subsidiaries' income (loss)				(1,842		)		(243		)		—				—				2,085				—
		(Loss) income before income taxes			(6,813		)		(1,842		)		583				(1,018		)		2,085				(7,005		)
		Income tax (benefit) provision			(2,751		)		—				244				(436		)		—				(2,943		)
	Net (loss) income				$	(4,062	)		$	(1,842	)		$	339			$	(582	)		$	2,085			$	(4,062	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(4,067		)		—				20				—				(4,047		)
	Total comprehensive (loss) income				$	(4,062	)		$	(5,909	)		$	339			$	(562	)		$	2,085			$	(8,109	)

Page 3 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of March 31, 2015
(dollars in thousands)
						Successor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	ASSETS
	Current assets:
		Cash and cash equivalents				$	1			$	600			$	380			$	1,156			$	—			$	2,137
		Restricted investments				494				—				—				—				—				494
		Accounts receivable, net				—				80,713				2,040				25,349				—				108,102
		Inventories, net				—				156,788				5,314				65,989				(492		)		227,599
		Deferred income taxes, net				10,611				277				514				1,318				(87		)		12,633
		Other current assets				—				7,689				162				2,243				—				10,094
			Total current assets			11,106				246,067				8,410				96,055				(579		)		361,059
		Intercompany notes receivable				105,446				110,768				(7,033		)		(103,735		)		(105,446		)		—
		Intercompany interest receivable				3,057				2,450				—				—				(5,507		)		—
		Investments in subsidiaries				(847,170		)		69,419				4,300				250,469				522,982				—
		Property and equipment, net				—				100,304				281				11,741				—				112,326
		Goodwill				789,870				338,696				3,240				35,102				(548,026		)		618,882
		Other intangibles, net				737,740				—				4,629				43,696				—				786,065
		Restricted investments				1,720				—				—				—				—				1,720
		Deferred income taxes				58,404				143				(610		)		1,132				(59,069		)		—
		Deferred financing fees, net				—				23,483				—				—				—				23,483
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				3,023				25				45				—				3,093
				Total assets		$	863,434			$	894,353			$	13,242			$	334,505			$	(195,645	)		$	1,909,889
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				—				$	57,979			$	152			$	18,733			—				$	76,864
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				207				—				—				—				207
		Intercompany interest payable				—				3,057				—				2,450				(5,507		)		—
		Accrued expenses:
			Salaries and wages			—				6,210				123				1,286				—				7,619
			Pricing allowances			—				4,538				5				2,097				—				6,640
			Income and other taxes			(213		)		2,423				68				500				—				2,778
			Interest			—				4,795				—				—				—				4,795
			Deferred compensation			494				—				—				—				—				494
			Other accrued expenses			—				7,546				40				1,732				—				9,318
				Total current liabilities		281				92,255				388				26,798				(5,507		)		114,215

Page 4 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of March 31, 2015
(dollars in thousands)
						Successor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED)
		Intercompany debt payable				—				105,446				—				—				(105,446		)		—
		Long term senior term loans				—				540,375				—				—				—				540,375
		Bank revolving credit				—				29,000				—				—				—				29,000
		Long term capitalized leases and other obligations				—				350				—				—				—				350
		Long term senior notes				—				330,000				—				—				—				330,000
		Junior subordinated debentures				130,448				—				—				—				—				130,448
		Deferred compensation				1,720				—				—				—				—				1,720
		Deferred income taxes, net				306,873				—				2,022				13,375				(59,156		)		263,114
		Other non-current liabilities				—				6,593				—				1,644				—				8,237
				Total liabilities		439,322				1,104,019				2,410				41,817				(170,109		)		1,417,459
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at March 31, 2015			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at March 31, 2015			—				—				50				—				(50		)		—
		Additional paid-in capital				631,726				5,842				10,197				375,287				(478,784		)		544,268
		Accumulated deficit				(207,614		)		(199,959		)		585				(12,505		)		390,691				(28,802		)
		Accumulated other comprehensive (loss) income				—				(15,549		)		—				(70,094		)		62,607				(23,036		)
			Total stockholders' equity			424,112				(209,666		)		10,832				292,688				(25,536		)		492,430
				Total liabilities and stockholders' equity		$	863,434			$	894,353			$	13,242			$	334,505			$	(195,645	)		$	1,909,889

Page 5 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of December 31, 2014
(dollars in thousands)
						Successor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	ASSETS
	Current assets:
		Cash and cash equivalents				$	1			$	13,191			$	696			$	4,597			—				$	18,485
		Restricted investments				494				—				—				—				—				494
		Accounts receivable, net				—				65,270				1,175				23,439				—				89,884
		Inventories, net				—				141,472				5,687				57,885				(321		)		204,723
		Deferred income taxes, net				11,191				277				538				1,331				(98		)		13,239
		Other current assets				—				8,142				124				2,058				—				10,324
			Total current assets			11,686				228,352				8,220				89,310				(419		)		337,149
		Intercompany notes receivable				105,446				112,977				(6,975		)		(106,002		)		(105,446		)		—
		Intercompany interest receivable				—				948				—				—				(948		)		—
		Investments in subsidiaries				(840,201		)		69,419				4,300				271,714				494,768				—
		Property and equipment, net				—				101,299				298				12,934				—				114,531
		Goodwill				789,870				338,696				3,240				37,780				(548,026		)		621,560
		Other intangibles, net				746,714				—				4,682				47,545				—				798,941
		Restricted investments				1,750				—				—				—				—				1,750
		Deferred income taxes				53,715				143				(477		)		(2		)		(53,379		)		—
		Deferred financing fees, net				—				24,407				—				—				—				24,407
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				1,317				25				72				—				1,414
				Total assets		$	872,241			$	877,558			$	13,313			$	353,351			$	(213,450	)		$	1,903,013
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				—				$	53,487			$	422			$	12,553			—				$	66,462
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				207				—				—				—				207
		Intercompany interest payable				—				—				—				948				(948		)		—
		Accrued expenses:
			Salaries and wages			—				4,144				120				983				—				5,247
			Pricing allowances			—				3,621				3				3,038				—				6,662
			Income and other taxes			(581		)		2,325				37				1,520				—				3,301
			Interest			—				10,587				—				—				—				10,587
			Deferred compensation			494				—				—				—				—				494
			Other accrued expenses			—				6,990				40				393				—				7,423
				Total current liabilities		(87		)		86,861				622				19,435				(948		)		105,883

Page 6 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of December 31, 2014
(dollars in thousands)
						Successor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	LIABILITIES AND STOCKHOLDERS' EQUITY(CONTINUED)
		Intercompany debt payable				—				105,446				—				—				(105,446		)		—
		Long term senior term loans				—				541,750				—				—				—				541,750
		Long term capitalized leases and other obligations				—				400				—				—				—				400
		Long term senior notes				—				330,000				—				—				—				330,000
		Junior subordinated debentures				130,685				—				—				—				—				130,685
		Deferred compensation				1,750				—				—				—				—				1,750
		Deferred income taxes, net				310,804				—				2,037				14,417				(53,477		)		273,781
		Other non-current liabilities				—				4,359				—				1,262				—				5,621
				Total liabilities		443,152				1,068,816				2,659				35,114				(159,871		)		1,389,870
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at December 31, 2014			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at December 31, 2014			—				—				50				—				(50		)		—
		Additional paid-in capital				632,602				5,842				10,197				375,287				(479,324		)		544,604
		Accumulated deficit				(203,513		)		(188,780		)		407				(11,484		)		384,433				(18,937		)
		Accumulated other comprehensive (loss) income				—				(8,320		)		—				(45,566		)		41,362				(12,524		)
			Total stockholders' equity			429,089				(191,258		)		10,654				318,237				(53,579		)		513,143
				Total liabilities and stockholders' equity		$	872,241			$	877,558			$	13,313			$	353,351			$	(213,450	)		$	1,903,013

Page 7 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Consolidating Statement of Cash Flows (Unaudited)
	For the three months ended March 31, 2015
	(dollars in thousands)
						Successor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments			Consolidated
	Cash flows from operating activities:
		Net (loss) income				$	(1,157	)		$	(7,865	)		$	178			$	(1,021	)		—			$	(9,865	)
		Adjustments to reconcile net (loss) income to net cash
			provided by used for operating activities:
			Depreciation and amortization			8,974				6,949				70				1,061				—			17,054
			Dispositions of property and equipment			—				16				—				47				—			63
			Deferred income tax (benefit) provision			(8,040		)		—				142				(1,262		)		—			(9,160		)
			Deferred financing and original issue discount amortization			(237		)		924				—				—				—			687
			Stock-based compensation expense			204				—				—				—				—			204
			Other non-cash interest and change in value of interest rate swap			—				1,543				—				—				—			1,543
			Changes in operating items:
				Accounts receivable		—				(15,443		)		(865		)		(1,649		)		—			(17,957		)
				Inventories		—				(15,145		)		373				(12,841		)		—			(27,613		)
				Other assets		(3,057		)		3,281				20				7,690				—			7,934
				Accounts payable		—				4,492				(270		)		6,828				—			11,050
				Interest payable on junior subordinated debentures		—				—				—				—				—			—
				Other accrued liabilities		368				(2,248		)		36				(1,279		)		—			(3,123		)
				Other items, net		3,485				(3,447		)		—				(367		)		—			(329		)
			Net cash provided by (used for) operating activities			540				(26,943		)		(316		)		(2,793		)		—			(29,512		)
	Cash flows from investing activities:
		Capital expenditures				—				(5,994		)		—				(434		)		—			(6,428		)
			Net cash (used for) provided by investing activities			—				(5,994		)		—				(434		)		—			(6,428		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(1,375		)		—				—				—			(1,375		)
		Borrowings on revolving credit loans				—				29,000				—				—				—			29,000
		Principal payments under capitalized lease obligations				—				(50		)		—				—				—			(50		)
		Purchase of stock from a former member of management				(540		)		—				—				—				—			(540		)
			Net cash (used for) financing activities			(540		)		27,575				—				—				—			27,035
	Effect of exchange rate changes on cash					—				(7,229		)		—				(214		)		—			(7,443		)
	Net (decrease) increase in cash and cash equivalents					—				(12,591		)		(316		)		(3,441		)		—			(16,348		)
	Cash and cash equivalents at beginning of period					1				13,191				696				4,597				—			18,485
	Cash and cash equivalents at end of period					1				600				380				1,156				—			2,137

Page 8 of 9

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Condensed Consolidating Statement of Cash Flows (Unaudited)
	For the three months ended March 31, 2014
	(dollars in thousands)
						Predecessor
						Guarantors				Issuer								Non-
						The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments			Consolidated
	Cash flows from operating activities:
		Net income (loss)				$	(2,220	)		$	(1,599	)		$	339			$	(582	)		—			$	(4,062	)
		Adjustments to reconcile net income (loss) to net cash
			provided by operating activities:
			Depreciation and amortization			4,515				6,948				23				697				—			12,183
			Deferred income tax (benefit) provision			(1,741		)		—				112				(746		)		—			(2,375		)
			Deferred financing and original issue discount amortization			(50		)		743				—				—				—			693
			Stock-based compensation expense			508				—				—				—				—			508
			Changes in operating items:
				Accounts receivable		—				(5,473		)		85				(1,655		)		—			(7,043		)
				Inventories		—				(3,588		)		(86		)		(2,956		)		—			(6,630		)
				Other assets		(3,058		)		(2,881		)		1,328				9,357				—			4,746
				Accounts payable		—				6,390				(350		)		(2,439		)		—			3,601
				Interest payable on junior subordinated debentures		1,019				—				—				—				—			1,019
				Other accrued liabilities		(99		)		1,018				(36		)		407				—			1,290
				Other items, net		652				(533		)		(853		)		200				—			(534		)
			Net cash (used for) provided by operating activities			(474		)		1,025				562				2,283				—			3,396
	Cash flows from investing activities:
		Capital expenditures				—				(6,216		)		(9		)		(700		)		—			(6,925		)
			Net cash used for investing activities			—				(6,216		)		(9		)		(700		)		—			(6,925		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(992		)		—				—				—			(992		)
		Proceeds from exercise of stock options				474				—				—				—				—			474
		Principal payments under capitalized lease obligations				—				(41		)		—				—				—			(41		)
			Net cash provided by (used for) financing activities			474				(1,033		)		—				—				—			(559		)
	Effect of exchange rate changes on cash					—				(4,067		)		—				(184		)		—			(4,251		)
	Net (decrease) increase in cash and cash equivalents					—				(10,291		)		553				1,399				—			(8,339		)
	Cash and cash equivalents at beginning of period					1				27,553				792				6,623				—			34,969
	Cash and cash equivalents at end of period					1				17,262				1,345				8,022				—			26,630

Page 9 of 9