Company: VTBAS
Filing Date: 2025-09-29
Form Type: 1-SA
Source: 0001493152-25-016012
Chunk: 8

Company: Vestible Assets, LLC
Filing Date: 2025-09-29
Form: 1-SA
Chunk 8
---
   |
| Members’ Equity/(Deficit):                                                   |     |               |          |   |     |             |         |   |     |                                       |          |   |     |                   |          |   |     |             |        |   |     |                                       |          |   |
| Members’ capital: 65,673 and 0 BDBR shares issued and outstanding as of June 
 30,2025 and December 31,2024, respectively                                   |     |               |  628,819 |   |     |             |       - |   |     |                                       |  628,819 |   |     |                   |  628,819 |   |     |             |      - |   |     |                                       |  628,819 |   |
| Accumulated deficit                                                          |     |               | (332,120 | ) |     |             | (30,711 | ) |     |                                       | (362,831 | ) |     |                   | (333,605 | ) |     |             | (1,600 | ) |     |                                       | (335,205 | ) |
| Total Members’ Equity/(Deficit)                                              |     |               |  296,699 |   |     |             | (30,711 | ) |     |                                       |  265,988 |   |     |                   |  295,214 |   |     |             | (1,600 | ) |     |                                       |  293,614 |   |
| TOTAL LIABILITIES AND MEMBERS’ EQUITY/(DEFICIT)                              |     | $             |  433,255 |   |     | $           |  31,441 |   |     | $                                     |  464,696 |   |     | $                 |  454,983 |   |     | $           | 31,441 |   |     | $                                     |  486,424 |   |

<div align='center'>No assurance is provided.

See accompanying notes, which are an integral part of these consolidated and consolidating financial statements.</div>

| F-2 |

VESTIBLE ASSETS, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF OPERATIONS

For the six-month periods ended June 30, 2025 and 2024 (Unaudited)

|                                          |     | June 30, 2025 |         |   |