based on pro forma share count including issuance of 1,212.500 shares pursuant to the Warrant Exchange Offer (c) As or March 17. 2015 re closing of Sponsor Warrants Exchange offer. (d) Based on an assumed conversion price of 511.59 pa share. (e) Share count includes the issuance of 269.046 shares of Hennessy Capital c