Exhibit 99.1

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

(dollars in thousands)

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 December 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 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:

Consolidating Balance Sheet (Unaudited)
As of December 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			$	3,023			$	612			$	7,749			$	—			$	11,385
		Restricted investments				639				—				—				—				—				639
		Accounts receivable, net				—				55,665				1,020				16,896				—				73,581
		Inventories, net				—				171,999				5,447				67,040				(803		)		243,683
		Deferred income taxes				12,666				277				501				604				(167		)		13,881
		Other current assets				—				7,671				75				2,156				—				9,902
			Total current assets			13,306				238,635				7,655				94,445				(970		)		353,071
		Intercompany notes receivable				105,446				117,368				(4,645		)		(112,723		)		(105,446		)		—
		Intercompany interest receivable				—				6,359				—				—				(6,359		)		—
		Investments in subsidiaries				(891,702		)		55,647				4,178				220,764				611,113				—
		Property and equipment, net				—				101,034				308				9,050				—				110,392
		Goodwill				814,413				350,968				3,240				31,735				(584,841		)		615,515
		Other intangibles, net				710,820				—				4,467				38,196				—				753,483
		Restricted investments				1,382				—				—				—				—				1,382
		Deferred income taxes				52,604				143				(979		)		2,909				(54,677		)		—
		Deferred financing fees				—				20,711				—				—				—				20,711
		Investment in trust common securities				3,261				—				—				—				—				3,261
		Other assets				—				3,102				25				3,505				—				6,632
			Total assets			$	809,530			$	893,967			$	14,249			$	287,881			$	(141,180	)		$	1,864,447
	LIABILITIES AND STOCKHOLDERS' EQUITY
	Current liabilities:
		Accounts payable				$	—			$	51,095			$	710			$	13,203			$	—			$	65,008
		Current portion of senior term loans				—				5,500				—				—				—				5,500
		Current portion of capitalized lease and other obligations				—				217				—				—				—				217
		Interest payable on Junior Subordinated Debentures				—				—				—				—				—				—
		Intercompany interest payable				—				—				—				6,359				(6,359		)		—
		Accrued expenses:																								—
			Salaries and wages			—				4,861				94				453				—				5,408
			Pricing allowances			—				3,991				3				3,222				—				7,216
			Income and other taxes			(357		)		2,497				28				814				—				2,982
			Interest			—				9,843				—				—				—				9,843
			Deferred compensation			639				—				—				—				—				639
			Other accrued expenses			—				6,325				38				1,546				—				7,909
			Total current liabilities			282				84,329				873				25,597				(6,359		)		104,722

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Balance Sheet (Unaudited)
As of December 31, 2015
(Amounts 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				—				536,250				—				—				—				536,250
		Bank revolving credit				—				28,000				—				—				—				28,000
		Long term portion of capitalized leases and other obligations				—				310				—				—				—				310
		Long term senior notes				—				330,000				—				—				—				330,000
		Junior subordinated debentures				129,707				—				—				—				—				129,707
		Deferred compensation				1,382				—				—				—				—				1,382
		Deferred income taxes, net				300,008				—				1,967				12,082				(54,844		)		259,213
		Other non-current liabilities				—				6,003				—				316				—				6,319
			Total liabilities			$	431,379			$	1,090,338			$	2,840			$	37,995			$	(166,649	)		$	1,395,903
	Commitments and Contingencies (Note 17)
	Stockholders' Equity:
		Preferred Stock:
			Preferred stock, $.01 par, 5,000 shares authorized, none issued and outstanding at December 31, 2015			—				—				—				—				—				—
		Common Stock:
			Common stock, $.01 par, 5,000 shares authorized, issued and outstanding at December 31, 2015			—				—				50				—				(50		)		—
		Additional paid-in capital				633,612				5,842				10,197				375,287				(479,184		)		545,754
		Accumulated deficit				(255,461		)		(178,533		)		1,162				(29,875		)		420,687				(42,020		)
		Accumulated other comprehensive (loss) income				—				(23,680		)		—				(95,526		)		84,016				(35,190		)
			Total stockholders' equity			378,151				(196,371		)		11,409				249,886				25,469				468,544
			Total liabilities and stockholders' equity			$	809,530			$	893,967			$	14,249			$	287,881			$	(141,180	)		$	1,864,447

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

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				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				—				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

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Balance Sheet (Unaudited)
As of December 31, 2014
(Amounts 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 portion of 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 (Note 17)
	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

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statements of Comprehensive Loss (Unaudited)
For the year ended December 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				$	—			$	626,283			$	19,375			$	141,253			$	—			$	786,911
	Cost of sales (exclusive of depreciation
	and amortization shown separately below)				—				326,337				13,677				95,515				—				435,529
	Selling, general and administrative expenses				1,292				201,613				3,988				45,652				—				252,545
	Acquisition and integration expense				—				257				—				—				—				257
	Depreciation				—				27,040				75				1,912				—				29,027
	Amortization				35,893				—				215				1,895				—				38,003
	Intercompany administrative (income) expense				—				(434		)		—				434				—				—
	Management and transaction fees to related party				—				630				—				—				—				630
	Other (income) expense, net				(2		)		1,626				13				1,885				—				3,522
		(Loss) income from operations			(37,183		)		69,214				1,407				(6,040		)		—				27,398
	Intercompany interest (income) expense				(12,232		)		12,232				—				—				—				—
	Interest (income) expense, net				(977		)		45,550				—				6,011				—				50,584
	Interest expense on junior subordinated debentures				12,609				—				—				—				—				12,609
	Investment income on trust common securities				(378		)		—				—				—				—				(378		)
		(Loss) income before equity in subsidiaries' income			(36,205		)		11,432				1,407				(12,051		)		—				(35,417		)
	Equity in subsidiaries' income (loss)				2,214				(9,218		)		—				—				7,004				—
		(Loss) income before income taxes			(33,991		)		2,214				1,407				(12,051		)		7,004				(35,417		)
		Income tax (benefit) provision			(10,908		)		—				530				(1,956		)		—				(12,334		)
	Net (loss) income				$	(23,083	)		$	2,214			$	877			$	(10,095	)		$	7,004			$	(23,083	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(15,360		)		—				(49,960		)		42,654				(22,666		)
	Total comprehensive (loss) income				$	(23,083	)		$	(13,146	)		$	877			$	(60,055	)		$	49,658			$	(45,749	)

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statements of Comprehensive Loss (Unaudited)
For the period from June 30, 2014 through 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
	Net sales				$	—			$	292,255			$	10,326			$	74,711			$	—			$	377,292
	Cost of sales (exclusive of depreciation and
		amortization shown separately below)			—				137,849				7,275				48,097				—				193,221
	Selling, general and administrative expenses				718				90,929				2,236				21,971				—				115,854
	Transaction, acquisition and integration expenses				—				22,102				21				596				—				22,719
	Depreciation				—				15,821				37				1,419				—				17,277
	Amortization				16,403				1,544				108				1,073				—				19,128
	Intercompany administrative (income) expense				—				(216		)		—				216				—				—
	Management and transaction fees to related party				—				276				—				—				—				276
	Other (income) expense, net				(43		)		1,857				(63		)		(1,175		)		—				576
		(Loss) income from operations			(17,078		)		22,093				712				2,514				—				8,241
	Intercompany interest (income) expense				(6,115		)		6,115				—				—				—				—
	Interest (income) expense, net				(457		)		24,213				—				3,494				—				27,250
	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			(16,622		)		(8,235		)		712				(980		)		—				(25,125		)
	Equity in subsidiaries' (loss) income				(9,743		)		(1,508		)		—				—				11,251				—
		(Loss) income before income taxes			(26,365		)		(9,743		)		712				(980		)		11,251				(25,125		)
		Income tax (benefit) provision			(7,428		)		—				313				927				—				(6,188		)
	Net (loss) income				$	(18,937	)		$	(9,743	)		$	399			$	(1,907	)		$	11,251			$	(18,937	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(8,320		)		—				(45,566		)		41,362				(12,524		)
	Total comprehensive (loss) income				$	(18,937	)		$	(18,063	)		$	399			$	(47,473	)		$	52,613			$	(31,461	)

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statements of Comprehensive Income (Loss) (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
	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	)

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statements of Comprehensive Loss (Unaudited)
For the year ended December 31, 2013
(dollars in thousands)
					Predecessor
					Guarantors				Issuer								Non-
					The Hillman				The Hillman				Guarantor				Guarantor				Consolidating
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				Adjustments				Consolidated
	Net sales				$	—			$	529,949			$	31,886			$	139,806			$	—			$	701,641
	Cost of sales (exclusive of depreciation
	and amortization shown separately below)				—				251,491				22,836				84,999				—				359,326
	Selling, general and administrative expenses				9,370				168,073				6,589				41,619				—				225,651
	Acquisition and integration expense				—				2,931				74				5,633				—				8,638
	Depreciation				—				22,381				85				2,330				—				24,796
	Amortization				18,058				3,087				—				967				—				22,112
	Intercompany administrative (income) expense				—				(348		)		—				348				—				—
	Management and transaction fees to related party				—				77				—				—				—				77
	Other (income) expense, net				(364		)		3,661				(158		)		1,461				—				4,600
		Income from operations			(27,064		)		78,596				2,460				2,449				—				56,441
	Intercompany interest (income) expense				(12,232		)		12,259				—				(27		)		—				—
	Interest (income) expense, net				(190		)		41,930				—				6,398				—				48,138
	Interest expense on junior subordinated debentures				12,610				—				—				—				—				12,610
	Investment income on trust common securities				(378		)		—				—				—				—				(378		)
		Income (loss) before equity in subsidiaries' income			(26,874		)		24,407				2,460				(3,922		)		—				(3,929		)
	Equity in subsidiaries' income (loss)				21,936				(2,471		)		—				—				(19,465		)		—
		Income (loss) before income taxes			(4,938		)		21,936				2,460				(3,922		)		(19,465		)		(3,929		)
		Income tax provision (benefit)			(3,790		)		—				867				142				—				(2,781		)
	Net income (loss)				$	(1,148	)		$	21,936			$	1,593			$	(4,064	)		$	(19,465	)		$	(1,148	)
	Other comprehensive (loss) income:
		Foreign currency translation adjustments			—				(5,643		)		—				(99		)		—				(5,742		)
	Total comprehensive (loss) income				$	(1,148	)		$	16,293			$	1,593			$	(4,163	)		$	(19,465	)		$	(6,890	)

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

	Consolidating Statement of Cash Flows (Unaudited)
	For the year ended December 31, 2015
	(dollars in thousands)
						Successor
																						Consol-
						Guarantors				Issuer								Non-				idating
						The Hillman				The Hillman				Guarantor				Guarantor				Adjust-
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				ments				Consolidated
	Cash flows from operating activities:
		Net (loss) income				$	(25,297	)		$	11,432			$	877			$	(10,095	)		$	—			$	(23,083	)
		Adjustments to reconcile net (loss) income to net cash
			provided by (used for) operating activities:
			Depreciation and amortization			35,894				27,039				289				3,808				—				67,030
			Loss (gain) on dispositions of property and equipment			—				416				30				(851		)		—				(405		)
			Deferred income tax (benefit) provision			(11,160		)		—				469				(2,525		)		—				(13,216		)
			Deferred financing and original issue discount amortization			(978		)		3,696				—				—				—				2,718
			Stock-based compensation expense			1,290				—				—				—				—				1,290
			Other non-cash interest and change in value of interest rate swap			—				1,629				—				—				—				1,629
			Changes in operating items:
				Accounts receivable		—				9,605				155				1,711				—				11,471
				Inventories		—				(30,045		)		240				(19,177		)		—				(48,982		)
				Other assets		—				(26,455		)		(2,281		)		26,780				—				(1,956		)
				Accounts payable		—				(2,392		)		288				3,117				—				1,013
				Other accrued liabilities		224				(150		)		(37		)		870				—				907
				Other items, net		167				(497		)		—				(263		)		—				(593		)
			Net cash provided by (used for) operating activities			140				(5,722		)		30				3,375				—				(2,177		)
	Cash flows from investing activities:
		Capital expenditures				—				(26,767		)		(114		)		(1,318		)		—				(28,199		)
		Proceeds from sale of property and equipment				—				—				—				2,182				—				2,182
			Net cash (used for) provided by investing activities			—				(26,767		)		(114		)		864				—				(26,017		)
	Cash flows from financing activities:
		Repayments of senior term loans				—				(5,500		)		—				—				—				(5,500		)
		Borrowings of revolving credit loans				—				55,000				—				—				—				55,000
		Repayments of revolving credit loans				—				(27,000		)		—				—				—				(27,000		)
		Principal payments under capitalized lease obligations				—				(158		)		—				—				—				(158		)
		Purchase of Holdco stock from a former member of management				(540		)		—				—				—				—				(540		)
		Proceeds from Holdco sale of stock				400				—				—				—				—				400
			Net cash (used for) provided by financing activities			(140		)		22,342				—				—				—				22,202
	Effect of exchange rate changes on cash					—				(21		)		—				(1,087		)		—				(1,108		)
	Net (decrease) increase in cash and cash equivalents					—				(10,168		)		(84		)		3,152				—				(7,100		)
	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			$	3,023			$	612			$	7,749			$	—			$	11,385

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statement of Cash Flows (Unaudited)
For the period from June 30, 2014 through December 31, 2014
(dollars in thousands)
					Successor
																					Consol-
					Guarantors				Issuer								Non-				idating
					The Hillman				The Hillman				Guarantor				Guarantor				Adjust-
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				ments				Consolidated
Cash flows from operating activities:
	Net (loss) income				$	(9,194	)		$	(8,243	)		$	407			$	(1,907	)		$	—			$	(18,937	)
	Adjustments to reconcile net (loss) income to net cash
		provided by operating activities:
		Depreciation and amortization			16,403				17,365				34				2,603				—				36,405
		Dispositions of property and equipment			—				49				13				58				—				120
		Deferred income tax (benefit) provision			(7,372		)		54				(24		)		116				—				(7,226		)
		Deferred financing and original issue discount amortization			457				1,948				—				—				—				2,405
		Stock-based compensation expense			675				—				—				—				—				675
		Other non-cash interest expense			—				935				—				—				—				935
		Changes in operating items:
			Accounts receivable		—				15,756				1,136				5,542				—				22,434
			Inventories		—				(17,298		)		24				2,633				—				(14,641		)
			Other assets		—				4,406				(323		)		(12,480		)		—				(8,397		)
			Accounts payable		—				1,484				(400		)		5,103				—				6,187
			Interest payable on junior subordinated debentures		(1,019		)		—				—				—				—				(1,019		)
			Other accrued liabilities		108				(24,782		)		(73		)		(3,544		)		—				(28,291		)
			Other items, net		185,629				(185,784		)		(202		)		(2,442		)		—				(2,799		)
		Net cash provided by (used for) operating activities			185,687				(194,110		)		592				(4,318		)		—				(12,149		)
Cash flows from investing activities:
	Acquisition of Hillman Companies, Inc.				(729,616		)		—				—				—				—				(729,616		)
	Capital expenditures				—				(13,961		)		(64		)		(950		)		—				(14,975		)
		Net cash (used for) investing activities			(729,616		)		(13,961		)		(64		)		(950		)		—				(744,591		)
Cash flows from financing activities:
	Borrowings of senior term loans				—				550,000				—				—				—				550,000
	Repayments of senior term loans				—				(387,157		)		—				—				—				(387,157		)
	Borrowings on revolving credit loans				—				16,000				—				—				—				16,000
	Repayments of revolving credit loans				—				(16,000		)		—				—				—				(16,000		)
	Principal payments under capitalized lease obligations				—				(112		)		—				—				—				(112		)
	Borrowings of senior notes				—				330,000				—				—				—				330,000
	Repayment of senior notes				—				(265,000		)		—				—				—				(265,000		)
	Capital contribution from parent				542,929				—				—				—				—				542,929
	Capital contribution from board member				1,000				—				—				—				—				1,000
	Financing fees				—				(26,355		)		—				—				—				(26,355		)
	Repayments of other credit obligations				—				(70		)		—				—				—				(70		)
		Net cash (used for) financing activities			543,929				201,306				—				—				—				745,235
Effect of exchange rate changes on cash					—				(2,527		)		—				(513		)		—				(3,040		)
Net (decrease) increase in cash and cash equivalents					—				(9,292		)		528				(5,781		)		—				(14,545		)
Cash and cash equivalents at beginning of period					1				22,483				168				10,378				—				33,030
Cash and cash equivalents at end of period					$	1			$	13,191			$	696			$	4,597			$	—			$	18,485

---

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
																						Consol-
						Guarantors				Issuer								Non-				idating
						The Hillman				The Hillman				Guarantor				Guarantor				Adjust-
						Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				ments				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 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 (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

---

THE HILLMAN COMPANIES, INC. AND SUBSIDIARIES

Supplemental Consolidating Guarantor and Non-Guarantor Financial Information:

Consolidating Statement of Cash Flows (Unaudited)
For the year ended December 31, 2013
(dollars in thousands)
					Predecessor
																					Consol-
					Guarantors				Issuer								Non-				idating
					The Hillman				The Hillman				Guarantor				Guarantor				Adjust-
					Companies, Inc.				Group, Inc.				Subsidiaries				Subsidiaries				ments				Consolidated
Cash flows from operating activities:
	Net (loss) income				$	(23,084	)		$	24,407			$	1,593			$	(4,064	)		$	—			$	(1,148	)
	Adjustments to reconcile net loss to net cash (used for)
		provided by operating activities:
		Depreciation and amortization			18,058				25,468				85				3,297				—				46,908
		Dispositions of property and equipment			—				768				6				3				—				777
		Deferred income tax provision (benefit)			(4,268		)		—				816				(172		)		—				(3,624		)
		Deferred financing and original issue discount amortization			(190		)		2,682				—				—				—				2,492
		Stock-based compensation expense			9,006				—				—				—				—				9,006
		Other non-cash interest and change in value of interest rate swap			—				(418		)		—				—				—				(418		)
		Changes in operating items:
			Accounts receivable		—				(4,066		)		(596		)		(4,436		)		—				(9,098		)
			Inventories		—				3,672				(867		)		(14,272		)		—				(11,467		)
			Other assets		—				(1,566		)		(620		)		(1,903		)		—				(4,089		)
			Accounts payable		—				(6,263		)		304				14,368				—				8,409
			Other accrued liabilities		57				(3,723		)		(419		)		6,797				—				2,712
			Other items, net		421				(102,480		)		(1		)		103,125				—				1,065
		Net cash provided by (used for) operating activities			—				(61,519		)		301				102,743				—				41,525
Cash flows from investing activities:
	Payment for Paulin acquisition				—				(918		)		206				(102,704		)		—				(103,416		)
	Capital expenditures				—				(37,086		)		(151		)		(801		)		—				(38,038		)
	Proceeds from sale of property and equipment				—				792				7				—				—				799
		Net cash used for investing activities			—				(37,212		)		62				(103,505		)		—				(140,655		)
Cash flows from financing activities:
	Borrowings of senior term loans				—				76,800				—				—				—				76,800
	Repayments of senior term loans				—				(3,776		)		—				—				—				(3,776		)
	Discount on senior senior term loans				—				(3,152		)		—				—				—				(3,152		)
	Principal payments under capitalized lease obligations				—				(503		)		—				—				—				(503		)
	Borrowings under other credit obligations				—				324				—				—				—				324
	Repayments of other credit obligations				—				(683		)		—				—				—				(683		)
		Net cash (used for) provided by financing activities			—				69,010				—				—				—				69,010
Effect on exhange rate changes on cash					—				(5,643		)		—				5,184				—				(459		)
Net (decrease) increase in cash and cash equivalents					—				(35,364		)		363				4,422				—				(30,579		)
Cash and cash equivalents at beginning of period					1				62,917				429				2,201				—				65,548
Cash and cash equivalents at end of period					$	1			$	27,553			$	792			$	6,623			$	—			$	34,969