Company: BLNE
Filing Date: 2025-11-14
Form Type: 424B3
Source: 0001493152-25-023493
Chunk: 18

Company: Beeline Holdings, Inc.
Filing Date: 2025-11-14
Form: 424B3
Chunk 18
---
,000 |     |                  |  2.2 | % |
| Series F (4)                    |     |                     |    151,525 |     |                  |    * |   |
| Series F-1 (4)                  |     |                     |      1,129 |     |                  |    * |   |
| Series G (5)                    |     |                     |    379,715 |     |                  |  1.1 | % |
| Warrants (6)                    |     |                     |  6,133,931 |     |                  | 17.2 | % |
| Common Stock Offered Hereby (7) |     |                     |  5,000,000 |     |                  | 14.0 | % |
| Total                           |     |                     | 35,605,488 |     |                  |  100 | % |

*Less than 1%.

(1)Does not include an estimated 5,868 warrants which we are obligated to issue to former Beeline warrant holders, as a result of the Merger. Also does not give effect to potential adjustment to the numbers of underlying shares pursuant to provisions in the respective securities listed in the table and in this footnote. The common stock does not give effect to the up to 1,957,140 shares issuable under the Plan.

(2) Does not include an estimated 1,835,744 shares of common stock issuable upon conversion of 6,425,102 shares of Series A issued to an affiliate of C/M based on an assumed conversion price of $1.75 per share, which shares of Series A become convertible on July 23, 2026 unless earlier redeemed by the Company.

(3) Estimated based on the floor price of $2.50 per share for conversions of certain shares of Series E Convertible Preferred Stock pursuant to a side letter agreement entered into with the holders on November 14, 2024. The actual number of shares underlying such preferred stock may be lower in accordance with the conversion formula set forth in such side letter agreements.

(4) Does not give effect to special adjustment provisions set forth in the Certificate of Designation of the Series F and Series F-1. See “Description of Capital Stock - Series F and F-1 Special Adjustment Feature” at page 22.

(5) Based on the conversion price of $1.67 per share, as adjusted.

(6) Certain of these warrants