Company: IPST
Filing Date: 2025-06-13
Form Type: S-1
Source: 0001641172-25-015121
Chunk: 337

Company: Heritage Distilling Holding Company, Inc.
Filing Date: 2025-06-13
Form: S-1
Chunk 337
---
 6.00Warrants exchanged for Series A Preferred Stock that did not include any warrants was negotiated to be $ 937,959(including $ 590,045from a related party), or $ 1.838per $ 6.00Warrant using a Black-Scholes Valuation model with a then estimated IPO stock price of $ 5.00per share and exercise price of $ 6.00per share. The Company allocated the net proceeds between the warrants and the Series A Preferred Stock using the relative fair value method.

| 192 |

Heritage Distilling Holding Company, Inc.

Notes to Consolidated Financial Statements

NOTE 9 — STOCKHOLDERS’ EQUITY / (DEFICIT)(cont.)

In connection with the $ 4,948,478of Series A Preferred Stock, the Company also issued 197,013warrants to purchase common stock at the lesser of $ 5.00per share or the price per share at which the common stock is sold in the Company’s initial public offering (of which 60,563of the $ 5.00Warrants were issued to a related party). Upon the November 25, 2024 initial public offering at $ 4.00per share, the 197,013warrants at $ 5.00per share were recalculated and reissued as 246,267warrants at $ 4.00per share (and the 60,563related party warrants at $ 5.00per share were recalculated and reissued as 75,705warrants at $ 4.00per share).

The Series A Preferred Stock has a liquidation preference equal to the greater of (i) 110% of the sum of (a) the Series A Preferred Stock Stated Value, plus (b) the amount of the aggregate dividends then accrued on such share of Series A Preferred Stock and not previously paid, or (ii) such amount per share as would have been payable had all shares of Series A Preferred Stock been converted into common stock immediately prior to such liquidation, dissolution or winding up. Accordingly, the Series A Preferred Stock liquidation preference as of December 31, 2024 (with 494,840shares outstanding and a stated value of $ 5,938,080) was $ 6,943,830.

Preferred stock — Series B— Subsequent to December 31, 2024, by written consent dated January 23, 2025 (purs