Exhibit 99.1

OSPREY ENERGY ACQUISITION CORP.

BALANCE SHEET

				Pro Forma
	July 26, 2017			Adjustments			As Adjusted
				(unaudited)			(unaudited)
ASSETS
Current assets
Cash	$	1,495,505		$	-		$	1,495,505
Prepaid expenses		22,000			-			22,000
Total Current Assets		1,517,505			-			1,517,505
Cash held in Trust Account		250,000,000			25,000,000			275,000,000
Total Assets	$	251,517,505		$	25,000,000		$	276,517,505
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities – accrued offering costs	$	18,395		$	-		$	18,395
Deferred underwriting fees		8,750,000			875,000			9,625,000
Total Liabilities		8,768,395			875,000			9,643,395
Commitments
Common stock subject to possible redemption, 23,774,910 and 26,187,410 shares at redemption value		237,749,100			24,125,000			261,874,100
Stockholders' Equity:
Preferred stock, $0.0001 par value; 1,000,000 authorized; none issued and outstanding		-			-			-
Class A Common stock, $0.0001 par value; 125,000,000 shares authorized; 1,225,090 and 1,312,590 shares issued and outstanding (excluding 23,774,910 and 26,187,410 shares subject to possible redemption)		123			8			131
Class B Common stock, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 and 6,875,000 shares issued and outstanding		719			(31	)		688
Additional paid-in capital		5,002,839			23			5,002,862
Accumulated deficit		(3,671	)		-			(3,671	)
Total Stockholders' Equity		5,000,010			-			5,000,010
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	251,517,505		$	25,000,000		$	276,517,505