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 September 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 Balance Sheet (Unaudited)
As of September 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			$	2,846			$	693			$	5,145			$	—			$	8,685
		Restricted investments				855				—				—				—				—				855
		Accounts receivable, net				—				83,658				1,527				26,909				—				112,094
		Inventories, net				—				176,712				5,351				72,056				(749		)		253,370
		Deferred income taxes, net				10,545				277				548				76				(97		)		11,349
		Other current assets				—				7,568				83				3,003				—				10,654
			Total current assets			11,401				271,061				8,202				107,189				(846		)		397,007
		Intercompany notes receivable				105,446				115,317				(5,500		)		(109,817		)		(105,446		)		—
		Intercompany interest receivable				9,174				5,239				—				—				(14,413		)		—
		Investments in subsidiaries				(897,812		)		55,647				4,178				231,221				606,766				—
		Property and equipment, net				—				100,451				328				9,623				—				110,402
		Goodwill				814,413				350,968				3,240				33,155				(584,841		)		616,935
		Other intangibles, net				719,793				—				4,521				40,358				—				764,672
		Restricted investments				1,213				—				—				—				—				1,213
		Deferred income taxes				51,457				143				(1,013		)		3,026				(53,613		)		—
		Deferred financing fees, net				—				21,636				—				—				—				21,636
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				2,533				25				1,978				—				4,536
				Total assets		$	818,346			$	922,995			$	13,981			$	316,733			$	(152,393	)		$	1,919,662
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				$	—			$	53,043			$	416			$	23,743			$	—			$	77,202
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				212				—				—				—				212
		Intercompany interest payable				—				9,173				—				5,240				(14,413		)		—
		Accrued expenses:
			Salaries and wages			—				6,946				147				1,222				—				8,315
			Pricing allowances			—				3,991				3				3,192				—				7,186
			Income and other taxes			(66		)		2,787				98				846				—				3,665
			Interest			—				4,964				—				—				—				4,964
			Deferred compensation			855				—				—				—				—				855
			Other accrued expenses			—				8,083				39				2,667				—				10,789
				Total current liabilities		789				94,699				703				36,910				(14,413		)		118,688

Page 2 of 13

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information

Condensed Consolidating Balance Sheet (Unaudited)
As of September 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				—				537,625				—				—				—				537,625
		Bank revolving credit				—				51,000				—				—				—				51,000
		Long term capitalized leases and other obligations				—				268				—				—				—				268
		Long term senior notes				—				330,000				—				—				—				330,000
		Junior subordinated debentures				129,960				—				—				—				—				129,960
		Deferred compensation				1,213				—				—				—				—				1,213
		Deferred income taxes, net				300,961				—				1,992				12,394				(53,710		)		261,637
		Other non-current liabilities				—				6,975				—				331				—				7,306
				Total liabilities		432,923				1,126,013				2,695				49,635				(173,569		)		1,437,697
	Commitments and Contingencies
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at September 30, 2015			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at September 30, 2015			—				—				50				—				(50		)		—
		Additional paid-in capital				633,002				5,842				10,197				375,287				(479,184		)		545,144
		Accumulated deficit				(247,579		)		(189,086		)		1,039				(24,610		)		426,851				(33,385		)
		Accumulated other comprehensive (loss) income				—				(19,774		)		—				(83,579		)		73,559				(29,794		)
			Total stockholders' equity			385,423				(203,018		)		11,286				267,098				21,176				481,965
				Total liabilities and stockholders' equity		$	818,346			$	922,995			$	13,981			$	316,733			$	(152,393	)		$	1,919,662
						—				—				—				—				—				—

Page 3 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 4 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 5 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 three months ended September 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				$	—			$	167,260			$	5,116			$	37,557			$	—			$	209,933
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				84,928				3,575				25,337				—				113,840
	Selling, general and administrative expenses				312				51,820				990				12,755				—				65,877
	Depreciation				—				7,144				19				448				—				7,611
	Amortization				8,974				—				53				461				—				9,488
	Intercompany administrative (income) expense				—				(109		)		—				109				—				—
	Management fees to related party				—				156				—				—				—				156
	Other expense, net				111				1,252				14				1,151				—				2,528
		(Loss) income from operations			(9,397		)		22,069				465				(2,704		)		—				10,433
	Intercompany interest (income) expense				(3,058		)		3,058				—				—				—				—
	Interest (income) expense, net				(246		)		11,443				—				1,406				—				12,603
	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			(9,150		)		7,568				465				(4,110		)		—				(5,227		)
	Equity in subsidiaries' income (loss)				5,127				(2,441		)		—				—				(2,686		)		—
		(Loss) income before income taxes			(4,023		)		5,127				465				(4,110		)		(2,686		)		(5,227		)
		Income tax (benefit) provision			(3,983		)		—				393				(1,597		)		—				(5,187		)
	Net income (loss)				$	(40	)		$	5,127			$	72			$	(2,513	)		$	(2,686	)		$	(40	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(4,304		)		—				(13,908		)		11,827				(6,385		)
	Total comprehensive income (loss)				$	(40	)		$	823			$	72			$	(16,421	)		$	9,141			$	(6,425	)

Page 6 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 September 30, 2014 (Adjusted)
(Amounts in thousands)
					Successor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				—				$	151,167			$	5,233			$	39,556			—				$	195,956
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				71,287				3,721				24,647				—				99,655
	Selling, general and administrative expenses				332				45,556				995				11,107				—				57,990
	Transaction, acquisition and integration expenses				—				79				—				—				—				79
	Depreciation				—				8,254				18				705				—				8,977
	Amortization				8,202				772				54				552				—				9,580
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Management and transaction fees to related party				—				138				—				—				—				138
	Other expense (income)				5				(59		)		—				(972		)		—				(1,026		)
		(Loss) income from operations			(8,539		)		25,248				445				3,409				—				20,563
	Intercompany interest (income) expense				(3,057		)		3,057				—				—				—				—
	Interest (income) expense, net				(226		)		13,137				—				1,763				—				14,674
	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			(8,314		)		9,054				445				1,646				—				2,831
	Equity in subsidiaries' income (loss)				10,554				891				—				—				(11,445		)		—
		Income (loss) before income taxes			2,240				9,945				445				1,646				(11,445		)		2,831
		Income tax provision			1,306				(609		)		303				897				—				1,897
	Net income (loss)				$	934			$	10,554			$	142			$	749			$	(11,445	)		$	934
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(4,766		)		—				(12,209		)		12,095				(4,880		)
	Total comprehensive income (loss)				$	934			$	5,788			$	142			$	(11,460	)		$	650			$	(3,946	)

Page 7 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 nine months ended September 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				$	—			$	479,202			$	15,857			$	112,388			$	—			$	607,447
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				250,055				11,306				74,814				—				336,175
	Selling, general and administrative expenses				612				152,400				3,042				36,118				—				192,172
	Transaction, acquisition and integration expenses				—				257				—				—				—				257
	Depreciation				—				20,612				54				1,453				—				22,119
	Amortization				26,920				—				161				1,442				—				28,523
	Intercompany administrative (income) expense				—				(326		)		—				326				—				—
	Management fees to related party				—				462				—				—				—				462
	Other expense				68				2,514				14				444				—				3,040
		(Loss) income from operations			(27,600		)		53,228				1,280				(2,209		)		—				24,699
	Intercompany interest (income) expense				(9,173		)		9,173				—				—				—				—
	Interest (income) expense, net				(724		)		33,950				—				4,621				—				37,847
	Interest expense on junior subordinated debentures				9,457				—				—				—				—				9,457
	Investment income on trust common securities				(284		)		—				—				—				—				(284		)
		(Loss) income before equity in subsidiaries' income			(26,876		)		10,105				1,280				(6,830		)		—				(22,321		)
	Equity in subsidiaries' income (loss)				6,029				(4,076		)		—				—				(1,953		)		—
		(Loss) income before income taxes			(20,847		)		6,029				1,280				(6,830		)		(1,953		)		(22,321		)
		Income tax (benefit) provision			(6,399		)		—				526				(2,000		)		—				(7,873		)
	Net (loss) income				$	(14,448	)		$	6,029			$	754			$	(4,830	)		$	(1,953	)		$	(14,448	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(11,454		)		—				(38,013		)		32,197				(17,270		)
	Total comprehensive (loss) income				$	(14,448	)		$	(5,425	)		$	754			$	(42,843	)		$	30,244			$	(31,718	)

Page 8 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 period from June 30, 2014 through September 30, 2014 (Adjusted)
(Amounts in thousands)
					Successor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				—				$	151,167			$	5,233			$	39,556			—				$	195,956
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				71,287				3,721				24,647				—				99,655
	Selling, general and administrative expenses				332				45,556				995				11,107				—				57,990
	Transaction, acquisition and integration expenses				22,018				79				—				—				—				22,097
	Depreciation				—				8,254				18				705				—				8,977
	Amortization				8,202				772				54				552				—				9,580
	Intercompany administrative (income) expense				—				(108		)		—				108				—				—
	Management and transaction fees to related party				—				138				—				—				—				138
	Other expense (income)				5				(59		)		—				(972		)		—				(1,026		)
		(Loss) income from operations			(30,557		)		25,248				445				3,409				—				(1,455		)
	Intercompany interest (income) expense				(3,057		)		3,057				—				—				—				—
	Interest (income) expense, net				(226		)		13,137				—				1,763				—				14,674
	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			(30,332		)		9,054				445				1,646				—				(19,187		)
	Equity in subsidiaries' income (loss)				10,555				891				—				—				(11,446		)		—
		Income (loss) before income taxes			(19,777		)		9,945				445				1,646				(11,446		)		(19,187		)
		Income tax (benefit) provision			(4,921		)		(610		)		303				897				—				(4,331		)
	Net (loss) income				$	(14,856	)		$	10,555			$	142			$	749			$	(11,446	)		$	(14,856	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(4,766		)		—				(12,209		)		12,095				(4,880		)
	Total comprehensive (loss) income				$	(14,856	)		$	5,789			$	142			$	(11,460	)		$	649			$	(19,736	)

Page 9 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 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 nine months ended September 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				$	(20,477	)		$	10,105			$	754			$	(4,830	)		$	—			$	(14,448	)
		Adjustments to reconcile net (loss) income to net cash
			provided by (used for) operating activities:
			Depreciation and amortization			26,949				20,612				215				2,866				—				50,642
			Gain on sale of property and equipment			—				288				30				(869		)		—				(551		)
			Deferred income tax (benefit) provision			(6,939		)		277				481				(2,278		)		—				(8,459		)
			Deferred financing and original issue discount amortization			(725		)		2,771				—				—				—				2,046
			Stock-based compensation expense			680				—				—				—				—				680
			Other non-cash interest and change in value of interest rate swap			—				2,528				—				—				—				2,528
			Changes in operating items:
				Accounts receivable		—				(18,388		)		(352		)		(6,149		)		—				(24,889		)
				Inventories		—				(34,812		)		336				(21,624		)		—				(56,100		)
				Other assets		(9,173		)		(9,951		)		(1,434		)		19,046				—				(1,512		)
				Accounts payable		—				(444		)		(6		)		12,404				—				11,954
				Other accrued liabilities		515				(896		)		87				1,823				—				1,529
				Other items, net		9,310				(9,512		)		—				(305		)		—				(507		)
			Net cash provided by (used for) operating activities			140				(37,422		)		111				84				—				(37,087		)
	Cash flows from investing activities:
		Proceeds from sale of property and equipment				—				—				—				2,230				—				2,230
		Capital expenditures				—				(19,791		)		(114		)		(1,057		)		—				(20,962		)
			Net cash (used for) provided by investing activities			—				(19,791		)		(114		)		1,173				—				(18,732		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(4,125		)		—				—				—				(4,125		)
		Borrowings on revolving credit loans				—				53,000				—				—				—				53,000
		Repaymnets of revolving credit loans				—				(2,000		)		—				—				—				(2,000		)
		Principal payments under capitalized lease obligations				—				(127		)		—				—				—				(127		)
		Proceeds from Holdco sale of stock				400				—				—				—				—				400
		Purchase of Holdco stock from a former member of management				(540		)		—				—				—				—				(540		)
			Net cash (used for) provided by financing activities			(140		)		46,748				—				—				—				46,608
	Effect of exchange rate changes on cash					—				120				—				(709		)		—				(589		)
	Net (decrease) increase in cash and cash equivalents					—				(10,345		)		(3		)		548				—				(9,800		)
	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			$	2,846			$	693			$	5,145			$	—			$	8,685

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)
	Period from June 30, 2014 through September 30, 2014 (Adjusted)
	(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 (loss) income				$	(3,648	)		$	(12,099	)		142				749				—			$	(14,856	)
		Adjustments to reconcile net (loss) income to net cash provided by (used for) operating activities:
			Depreciation and amortization			8,204				9,024				72				1,257				—			18,557
			Loss on sale of property and equipment			—				20				—				—				—			20
			Deferred income tax (benefit) provision			(2,236		)		(875		)		(29		)		1,282				—			(1,858		)
			Deferred financing and original issue discount amortization			226				1,024				—				—				—			1,250
			Stock-based compensation expense			336				—				—				—				—			336
			Other non-cash interest expense and change in value of interest rate swap			—				137				—				—				—			137
			Changes in operating items:
				Accounts receivable		—				(294		)		336				1,885				—			1,927
				Inventories		—				(5,888		)		(153		)		(1,505		)		—			(7,546		)
				Other assets		—				1,620				746				(12,410		)		—			(10,044		)
				Accounts payable		—				(5,700		)		(503		)		6,691				—			488
				Other accrued liabilities		(135		)		(24,954		)		14				(2,766		)		—			(27,841		)
				Other items, net		182,940				(181,335		)		(739		)		41				—			907
			Net cash provided by (used for) operating activities			185,687				(219,320		)		(114		)		(4,776		)		—			(38,523		)
	Cash flows from investing activities:
		Purchase of predecessor equity securities				(729,616		)		—				—				—				—			(729,616		)
		Capital expenditures				—				(5,729		)		(24		)		(387		)		—			(6,140		)
			Net cash used for investing activities			(729,616		)		(5,729		)		(24		)		(387		)		—			(735,756		)
	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
		Capital contribution from board member				1,000				—				—				—				—			1,000
		Financing fees, net				—				(26,355		)		—				—				—			(26,355		)
		Borrowings on revolving credit loans				—				16,000				—				—				—			16,000
		Repayments of revolving credit loans				—				(13,000		)		—				—				—			(13,000		)
		Principal payments under capital lease obligations				—				(47		)		—				—				—			(47		)
			Net cash provided by financing activities			543,929				207,191				—				—				—			751,120
	Effect of exchange rate changes on cash					—				1,028				—				(338		)		—			690
	Net (decrease) increase in cash and cash equivalents					—				(16,830		)		(138		)		(5,501		)		—			(22,469		)
	Cash and cash equivalents at beginning of period					1				21,983				668				10,378				—			33,030
	Cash and cash equivalents at end of period					$	1			$	5,153			$	530			$	4,877			—			$	10,561

Page 12 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 29, 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 (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 (used for) provided by 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 (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 provided by (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 13 of 13