|                                                                                                               |
|---------------------------------------------------------------------------------------------------------------|
|                                                                                                               |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Unaudited pro forma non-GAAP reconciliation for pro forma year ended September 30, 2015(Amounts in thousands) |   | The Company |   | Danya International, Inc. and Subsidiaries[3a] |   | DanyaAfrica |   | Pro FormaAdjustments |   | Pro FormaCombined |
| Pro forma GAAP net income/(loss)                                                                              |   | $ | 8,728 |  |   | $ | 4,954 |  |   | $ | 871 |  |   | $ | (2,609 | ) |   | $ | 11,944 |  |
| (i) Interest and other (income) expense (net):                                                                |   |   |   |   |   |   |   |   |   |   |
| (i) (a) Interest and other expense                                                                            |   | (744 | ) |   | — |  |   | — |  |   | 842 |  |   | 98 |  |
| (i) (b) Acquisition expenses                                                                                  |   | — |  |   | 375 |  |   | — |  |   | (375 | ) |   | — |  |
| (ii) Provision (benefit) for taxes                                                                            |   | (5,488 | ) |   | — |  |   | — |  |   | 2,144 |  |   | (3,344 | ) |
| (iii) Depreciation and amortization                                                                           |   | 55 |  |   | 301 |  |   | — |  |   | — |  |   | 356 |  |
| (iv) G&A expenses - equity grants                                                                         |   | 479 |  |   | 2 |  |   | — |  |   | (2 | ) |   | 479 |  |
| Adjusted EBITDA                                                                                               |   | $ | 3,030 |  |   | $ | 5,632 |  |   | $ | 871 |  |   | $ | — |  |   | $ | 9,533 |  |
|                                                                                                          |   |   |   |   |   |   |   |   |   |   |
|                                                                                                          |   |   |  |   |   |  |   |   |   |   |  |   |   |  |
| Weighted average shares outstanding                                                                           |   |   |  |   |   |  |   |   |   |   |  |   |   |  |
| Basic                                                                                                         |   | 9,573 |  |   |   |  |   |   |   | 1,381 |  |   | 10,954 |  |
| Diluted                                                                                                       |   | 10,039 |  |   |   |  |   |   |   | 1,381 |  |   | 11,420 |  |

----

|                                                                                                                 |
|-----------------------------------------------------------------------------------------------------------------|
|                                                                                                                 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
| Unaudited pro forma non-GAAP reconciliation for pro forma six months ended March 31, 2016(Amounts in thousands) |   | The Company |   | Danya International, Inc. and Subsidiaries[3a] |   | DanyaAfrica |   | Pro FormaAdjustments |   | Pro FormaCombined |
| Pro forma GAAP net income/(loss)                                                                                |   | $ | 221 |  |   | $ | 3,329 |  |   | $ | 417 |  |   | $ | (1,084 | ) |   | $ | 2,883 |  |
| (i) Interest and other (income) expense (net):                                                                  |   |   |   |   |   |   |   |   |   |   |
| (i) (a) Interest and other expense                                                                              |   | — |  |   | — |  |   | — |  |   | 393 |  |   | 393 |  |
| (i) (b) Acquisition expenses                                                                                    |   | 702 |  |   | 380 |  |   | — |  |   | (1,082 | ) |   | — |  |
| (ii) Provision (benefit) for taxes                                                                              |   | 148 |  |   | — |  |   | — |  |   | 1,775 |  |   | 1,923 |  |
| (iii) Depreciation and amortization                                                                             |   | 42 |  |   | 131 |  |   | — |  |   | — |  |   | 173 |  |
| (iv) G&A expenses - equity grants                                                                           |   | 342 |  |   | 2 |  |   | — |  |   | (2 | ) |   | 342 |  |
| Pro forma adjusted EBITDA                                                                                       |   | $ | 1,455 |  |   | $ | 3,842 |  |   | $ | 417 |  |   | $ | — |  |   | $ | 5,714 |  |
|                                                                                                            |   |   |   |   |   |   |   |   |   |   |
|                                                                                                            |   |   |   |   |   |   |   |   |   |   |
| Weighted average shares outstanding                                                                             |   |   |   |   |  |   |   |   |   |  |   |   |  |
| Basic                                                                                                           |   | 9,642 |  |   |   |  |   |   |   | 1,381 |  |   | 11,023 |  |
| Diluted                                                                                                         |   | 10,540 |  |   |   |  |   |   |   | 1,381 |  |   | 11,921 |  |