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 June 30, 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 June 30, 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				$	—			$	167,821			$	5,628			$	43,369			$	—			$	216,818
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				86,082				4,039				28,866				—				118,987
	Selling, general and administrative expenses				(211		)		50,913				1,034				12,861				—				64,597
	Transaction, acquisition and integration expenses				—				92				—				—				—				92
	Depreciation				—				6,519				18				434				—				6,971
	Amortization				8,972				—				54				492				—				9,518
	Intercompany administrative (income) expense				—				(109		)		—				109				—				—
	Management fees to related party				—				155				—				—				—				155
	Other (income) expense, net				264				(752		)		2				(232		)		—				(718		)
		(Loss) income from operations			(9,025		)		24,921				481				839				—				17,216
	Intercompany interest (income) expense				(3,058		)		3,058				—				—				—				—
	Interest (income) expense, net				(242		)		11,244				—				1,616				—				12,618
	Interest expense on junior subordinated debentures				3,152				—				—				—				—				3,152
	Investment income on trust common securities				(94		)		—				—				—				—				(94		)
		(Loss) income before equity in subsidiaries' income			(8,783		)		10,619				481				(777		)		—				1,540
	Equity in subsidiaries' (loss) income				9,610				(1,009		)		—				—				(8,601		)		—
		(Loss) income before income taxes			827				9,610				481				(777		)		(8,601		)		1,540
		Income tax (benefit) provision			5,370				—				(23		)		736				—				6,083
	Net (loss) income				$	(4,543	)		$	9,610			$	504			$	(1,513	)		$	(8,601	)		$	(4,543	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				79				—				423				(875		)		(373		)
	Total comprehensive (loss) income				$	(4,543	)		$	9,689			$	504			$	(1,090	)		$	(9,476	)		$	(4,916	)

Page 2 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Loss (Unaudited)
For the one day ended June 30, 2014
(Amounts in thousands)
					Successor
					Guarantors				Issuer						Non-
					The Hillman				The Hillman			Guarantor			Guarantor			Consolidating
					Companies, Inc.				Group, Inc.			Subsidiaries			Subsidiaries			Adjustments			Consolidated
	Net sales				—				—			—			—			—			—
	Cost of sales (exclusive of depreciation and
	amortization shown below)				—				—			—			—			—			—
	Selling, general and administrative expenses				—				—			—			—			—			—
	Transaction, acquisition and integration expenses				22,018				—			—			—			—			22,018
	Depreciation				—				—			—			—			—			—
	Amortization				—				—			—			—			—			—
	Intercompany administrative (income) expense				—				—			—			—			—			—
	Other (income) expense, net				—				—			—			—			—			—
		(Loss) from operations			(22,018		)		—			—			—			—			(22,018		)
	Intercompany interest (income) expense				—				—			—			—			—			—
	Interest expense, net				—				—			—			—			—			—
	Interest expense on junior subordinated debentures				—				—			—			—			—			—
	Investment income on trust common securities				—				—			—			—			—			—
		(Loss) before equity in subsidiaries' income			(22,018		)		—			—			—			—			(22,018		)
	Equity in subsidiaries' income (loss)				—				—			—			—			—			—
		(Loss) before income taxes			(22,018		)		—			—			—			—			(22,018		)
		Income tax (benefit)			(6,228		)		—			—			—			—			(6,228		)
	Net (loss)				$	(15,790	)		—			—			—			—			$	(15,790	)
	Other comprehensive income (loss):
		Foreign currency translation adjustments			—				—			—			—			—			—
	Total comprehensive (loss)				$	(15,790	)		—			—			—			—			$	(15,790	)

Page 3 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Income (Unaudited)
For the three months ended June 29, 2014
(Amounts in thousands)
					Predecessor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				—				$	147,829			$	8,746			$	46,023			—				$	202,598
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				69,236				6,079				28,612				—				103,927
	Selling, general and administrative expenses				38,798				47,772				1,941				12,408				—				100,919
	Transaction, acquisition and integration expenses				—				31,681				—				—				—				31,681
	Depreciation				—				6,593				27				661				—				7,281
	Amortization				4,514				771				—				264				—				5,549
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Management and transaction fees to related party				—				15				—				—				—				15
	Other (income) expense, net				(77		)		74				128				86				—				211
		(Loss) income from operations			(43,235		)		(8,205		)		571				3,884				—				(46,985		)
	Intercompany interest (income) expense				(3,059		)		3,059				—				—				—				—
	Interest (income) expense, net				(52		)		9,886				—				1,771				—				11,605
	Interest expense on junior subordinated debentures				3,153				—				—				—				—				3,153
	Investment income on trust common securities				(94		)		—				—				—				—				(94		)
		(Loss) income before equity in subsidiaries' income			(43,183		)		(21,150		)		571				2,113				—				(61,649		)
	Equity in subsidiaries' (loss) income				(19,656		)		1,494				—				—				18,162				—
		(Loss) income before income taxes			(62,839		)		(19,656		)		571				2,113				18,162				(61,649		)
		Income tax (benefit) provision			(22,375		)		—				182				1,008				—				(21,185		)
	Net (loss) income				$	(40,464	)		$	(19,656	)		$	389			$	1,105			$	18,162			$	(40,464	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				3,916				—				10,061				(10,025		)		3,952
	Total comprehensive (loss) income				$	(40,464	)		$	(15,740	)		$	389			$	11,166			$	8,137			$	(36,512	)

Page 4 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Loss (Unaudited)
For the six months ended June 30, 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				$	—			$	311,942			$	10,741			$	74,831			$	—			$	397,514
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				165,127				7,731				49,477				—				222,335
	Selling, general and administrative expenses				43				100,836				2,052				23,364				—				126,295
	Transaction, acquisition and integration expenses				—				257				—				—				—				257
	Depreciation				—				13,468				35				1,005				—				14,508
	Amortization				17,946				—				108				981				—				19,035
	Intercompany administrative (income) expense				—				(217		)		—				217				—				—
	Management fees to related party				—				306				—				—				—				306
	Other (income) expense, net				214				789				—				(491		)		—				512
		(Loss) income from operations			(18,203		)		31,376				815				278				—				14,266
	Intercompany interest (income) expense				(6,115		)		6,115				—				—				—				—
	Interest (income) expense, net				(478		)		22,507				—				3,215				—				25,244
	Interest expense on junior subordinated debentures				6,305				—				—				—				—				6,305
	Investment income on trust common securities				(189		)		—				—				—				—				(189		)
		(Loss) income before equity in subsidiaries' income			(17,726		)		2,754				815				(2,937		)		—				(17,094		)
	Equity in subsidiaries' (loss) income				902				(1,852		)		—				—				950				—
		(Loss) income before income taxes			(16,824		)		902				815				(2,937		)		950				(17,094		)
		Income tax (benefit) provision			(2,416		)		—				133				(403		)		—				(2,686		)
	Net (loss) income				$	(14,408	)		$	902			$	682			$	(2,534	)		$	950			$	(14,408	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(7,150		)		—				(24,105		)		20,370				(10,885		)
	Total comprehensive (loss) income				$	(14,408	)		$	(6,248	)		$	682			$	(26,639	)		$	21,320			$	(25,293	)

Page 5 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Statements of Comprehensive Income (Loss) (Unaudited)
For the six months ended June 29, 2014
(Amounts in thousands)
					Predecessor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				—				$	263,194			$	16,053			$	78,130			—				$	357,377
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				123,971				11,185				48,186				—				183,342
	Selling, general and administrative expenses				39,324				90,090				3,656				23,692				—				156,762
	Transaction, acquisition and integration expenses				—				31,681				—				—				—				31,681
	Depreciation				—				12,789				48				1,312				—				14,149
	Amortization				9,029				1,543				—				521				—				11,093
	Intercompany administrative (income) expense				—				(216		)		—				216				—				—
	Management and transaction fees to related party				—				15				—				—				—				15
	Other (income) expense, net				(95		)		151				10				(343		)		—				(277		)
		(Loss) income from operations			(48,258		)		3,170				1,154				4,546				—				(39,388		)
	Intercompany interest (income) expense				(6,117		)		6,117				—				—				—				—
	Interest (income) expense, net				(103		)		19,802				—				3,451				—				23,150
	Interest expense on junior subordinated debentures				6,305				—				—				—				—				6,305
	Investment income on trust common securities				(189		)		—				—				—				—				(189		)
		(Loss) income before equity in subsidiaries' income			(48,154		)		(22,749		)		1,154				1,095				—				(68,654		)
	Equity in subsidiaries' (loss) income				(21,498		)		1,251				—				—				20,247				—
		(Loss) income before income taxes			(69,652		)		(21,498		)		1,154				1,095				20,247				(68,654		)
		Income tax (benefit) provision			(25,126		)		—				426				572				—				(24,128		)
	Net (loss) income				$	(44,526	)		$	(21,498	)		$	728			$	523			$	20,247			$	(44,526	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(151		)		—				(102		)		158				(95		)
	Total comprehensive (loss) income				$	(44,526	)		$	(21,649	)		$	728			$	421			$	20,405			$	(44,621	)

Page 6 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of June 30, 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			$	2,717			$	684			$	4,195			$	—			$	7,597
		Restricted investments				855				—				—				—				—				855
		Accounts receivable, net				—				89,176				1,623				29,863				—				120,662
		Inventories, net				—				177,784				5,532				73,428				(685		)		256,059
		Deferred income taxes, net				10,591				277				529				863				(98		)		12,162
		Other current assets				—				8,542				116				2,282				—				10,940
			Total current assets			11,447				278,496				8,484				110,631				(783		)		408,275
		Intercompany notes receivable				105,446				116,706				(6,365		)		(110,341		)		(105,446		)		—
		Intercompany interest receivable				6,115				3,980				—				—				(10,095		)		—
		Investments in subsidiaries				(890,670		)		55,647				4,178				243,048				587,797				—
		Property and equipment, net				—				101,159				297				10,255				—				111,711
		Goodwill				814,413				350,968				3,240				34,941				(584,841		)		618,721
		Other intangibles, net				728,767				—				4,575				43,014				—				776,356
		Restricted investments				1,263				—				—				—				—				1,263
		Deferred income taxes				49,945				143				(602		)		660				(50,146		)		—
		Deferred financing fees, net				—				22,559				—				—				—				22,559
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				2,946				25				47				—				3,018
				Total assets		$	829,987			$	932,604			$	13,832			$	332,255			$	(163,514	)		$	1,945,164
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				$	—			$	70,804			$	374			$	23,361			$	—			$	94,539
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				212				—				—				—				212
		Intercompany interest payable				—				6,115				—				3,980				(10,095		)		—
		Accrued expenses:																								—
			Salaries and wages			—				4,975				120				969				—				6,064
			Pricing allowances			—				3,418				—				3,100				—				6,518
			Income and other taxes			(92		)		2,382				78				647				—				3,015
			Interest			—				10,186				—				—				—				10,186
			Deferred compensation			855				—				—				—				—				855
			Other accrued expenses			—				7,404				39				3,144				—				10,587
				Total current liabilities		763				110,996				611				35,201				(10,095		)		137,476

Page 7 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of June 30, 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				—				539,000				—				—				—				539,000
		Bank revolving credit				—				44,000				—				—				—				44,000
		Long term capitalized leases and other obligations				—				294				—				—				—				294
		Long term senior notes				—				330,000				—				—				—				330,000
		Junior subordinated debentures				130,206				—				—				—				—				130,206
		Deferred compensation				1,263				—				—				—				—				1,263
		Deferred income taxes, net				303,508				—				2,007				13,187				(50,244		)		268,458
		Other non-current liabilities				—				6,152				—				348				—				6,500
				Total liabilities		435,740				1,135,888				2,618				48,736				(165,785		)		1,457,197
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at June 30, 2015			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at June 30, 2015			—				—				50				—				(50		)		—
		Additional paid-in capital				632,579				5,842				10,197				375,287				(479,184		)		544,721
		Accumulated deficit				(238,332		)		(193,656		)		967				(22,097		)		419,773				(33,345		)
		Accumulated other comprehensive (loss) income				—				(15,470		)		—				(69,671		)		61,732				(23,409		)
			Total stockholders' equity			394,247				(203,284		)		11,214				283,519				2,271				487,967
				Total liabilities and stockholders' equity		$	829,987			$	932,604			$	13,832			$	332,255			$	(163,514	)		$	1,945,164

Page 8 of 13

---

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 9 of 13

---

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 10 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Consolidating Statement of Cash Flows (Unaudited)
	For the six months ended June 30, 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				$	(15,310	)		$	2,537			$	682			$	(2,317	)		$	—			$	(14,408	)
		Adjustments to reconcile net (loss) income to net cash
			provided by (used for) operating activities:
			Depreciation and amortization			17,947				13,473				142				1,981				—				33,543
			Gain on sale of property and equipment			—				223				1				(895		)		—				(671		)
			Deferred income tax (benefit) provision			(2,926		)		—				104				(441		)		—				(3,263		)
			Deferred financing and original issue discount amortization			(479		)		1,848				—				—				—				1,369
			Stock-based compensation expense			257				—				—				—				—				257
			Other non-cash interest and change in value of interest rate swap			—				1,264				—				—				—				1,264
			Changes in operating items:
				Accounts receivable		—				(23,906		)		(448		)		(7,599		)		—				(31,953		)
				Inventories		—				(35,948		)		155				(19,861		)		—				(55,654		)
				Other assets		(6,115		)		(2,675		)		(602		)		15,547				—				6,155
				Accounts payable		—				17,317				(48		)		11,208				—				28,477
				Other accrued liabilities		489				698				37				1,163				—				2,387
				Other items, net		6,277				(5,825		)		—				(414		)		—				38
			Net cash provided by (used for) operating activities			140				(30,994		)		23				(1,628		)		—				(32,459		)
	Cash flows from investing activities:
		Proceeds from sale of property and equipment				—				—				—				2,295				—				2,295
		Capital expenditures				—				(13,479		)		(35		)		(756		)		—				(14,270		)
			Net cash (used for) provided by investing activities			—				(13,479		)		(35		)		1,539				—				(11,975		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(2,750		)		—				—				—				(2,750		)
		Borrowings on revolving credit loans				—				44,000				—				—				—				44,000
		Principal payments under capitalized lease obligations				—				(101		)		—				—				—				(101		)
		Proceeds from sale of stock				400				—				—				—				—				400
		Purchase of stock from a former member of management				(540		)		—				—				—				—				(540		)
			Net cash (used for) financing activities			(140		)		41,149				—				—				—				41,009
	Effect of exchange rate changes on cash					—				(7,150		)		—				(313		)		—				(7,463		)
	Net (decrease) increase in cash and cash equivalents					—				(10,474		)		(12		)		(402		)		—				(10,888		)
	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			$	2,717			$	684			$	4,195			$	—			$	7,597

Page 11 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Condensed Consolidating Statement of Cash Flows (Unaudited)
	For the six months ended June 29, 2014
	(Amounts 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 (loss) income				$	(23,029	)		$	(22,749	)		$	728			$	524			—			$	(44,526	)
		Adjustments to reconcile net (loss) income to net cash
			provided by (used for) operating activities:
			Depreciation and amortization			9,029				14,332				48				1,833				—			25,242
			Deferred income tax (benefit) provision			(24,245		)		—				206				(419		)		—			(24,458		)
			Deferred financing and original issue discount amortization			(103		)		1,477				—				—				—			1,374
			Stock-based compensation expense			39,229				—				—				—				—			39,229
			Changes in operating items:
				Accounts receivable		—				(17,638		)		(633		)		(6,996		)		—			(25,267		)
				Inventories		—				(17,769		)		(666		)		584				—			(17,851		)
				Other assets		—				(3,199		)		678				11,320				—			8,799
				Accounts payable		—				25,944				236				(5,369		)		—			20,811
				Interest payable on junior subordinated debentures		1,019				—				—				—				—			1,019
				Other accrued liabilities		(123		)		28,651				(4		)		2,659				—			31,183
				Other items, net		(2,251		)		(1,168		)		(659		)		235				—			(3,843		)
			Net cash provided by (used for) operating activities			(474		)		7,881				(66		)		4,371				—			11,712
	Cash flows from investing activities:
		Capital expenditures				—				(12,224		)		(57		)		(652		)		—			(12,933		)
			Net cash provided by (used for) investing activities			—				(12,224		)		(57		)		(652		)		—			(12,933		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(992		)		—				—				—			(992		)
		Principal payments under capitalized lease obligations				—				(84		)		—				—				—			(84		)
		Proceeds from exercise of stock options				474				—				—				—				—			474
			Net cash (used for) financing activities			474				(1,076		)		—				—				—			(602		)
	Effect of exchange rate changes on cash					—				(151		)		—				35				—			(116		)
	Net (decrease) increase in cash and cash equivalents					—				(5,570		)		(123		)		3,754				—			(1,939		)
	Cash and cash equivalents at beginning of period					1				27,553				791				6,624				—			34,969
	Cash and cash equivalents at end of period					$	1			$	21,983			$	668			$	10,378			—			$	33,030

Page 12 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

	Condensed Consolidating Statement of Cash Flows (Unaudited)
	For the one day ended June 30, 2014
	(Amounts 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 income (loss)				$	6,228			$	(22,018	)		—				—				—			$	(15,790	)
		Adjustments to reconcile net income (loss) to net cash provided by (used for)operating activities:
			Depreciation and amortization			—				—				—				—				—			—
			Deferred income tax provision			(6,228		)		—				—				—				—			(6,228		)
			Deferred financing and original issue discount amortization			—				—				—				—				—			—
			Stock-based compensation expense			—				—				—				—				—			—
			Changes in operating items:
				Accounts receivable		—				—				—				—				—			—
				Inventories		—				—				—				—				—			—
				Other assets		—				(2,321		)		—				—				—			(2,321		)
				Accounts payable		—				—				—				—				—			—
				Interest payable on junior subordinated debentures		—				—				—				—				—			—
				Other accrued liabilities		18,177				(31,969		)		—				—				—			(13,792		)
				Other items, net		—				(65		)		—				(1,961		)		—			(2,026		)
			Net cash provided by (used for) operating activities			18,177				(56,373		)		—				(1,961		)		—			(40,157		)
	Cash flows from investing activities:
		Capital expenditures				—				—				—				—				—			—
		Purchase of predecessors equity securities				(722,763		)		—				—				(4,582		)		—			(727,345		)
			Net cash used for investing activities			(722,763		)		—				—				(4,582		)		—			(727,345		)
	Cash flows from financing activities:
		Borrowings of senior term loans				—				550,000				—				—				—			550,000
		Repayments of senior term loans				—				(384,407		)		—				—				—			(384,407		)
		Borrowings of senior notes				—				330,000				—				—				—			330,000
		Repayments of senior notes				—				(265,000		)		—				—				—			(265,000		)
		Proceeds from sale of successor equity securities				542,929				—				—				—				—			542,929
		Financing fees, net				—				(26,355		)		—				—				—			(26,355		)
		Borrowings on revolving credit loans				—				16,000				—				—				—			16,000
			Net cash provided by financing activities			542,929				220,238				—				—				—			763,167
	Effect of exchange rate changes on cash					—				—				—				—				—			—
	Net (decrease) increase in cash and cash equivalents					(161,657		)		163,865				—				(6,543		)		—			(4,335		)
	Cash and cash equivalents at beginning of period					1				21,983				668				10,378				—			33,030
	Cash and cash equivalents at end of period					$	(161,656	)		$	185,848			$	668			$	3,835			—			$	28,695

Page 13 of 13