Company: IPST
Filing Date: 2025-12-19
Form Type: S-1/A
Source: 0001213900-25-123872
Chunk: 343

Company: Heritage Distilling Holding Company, Inc.
Filing Date: 2025-12-19
Form: S-1/A
Chunk 343
---
 120Warrants from a related party) were exchanged for 93,789shares of Series A Preferred Stock that did not include any related warrants (including 59,001shares of Series A Preferred Stock that did not include any related warrants for a related party). The value assigned to the $ 120Warrants 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 $ 36.76per $ 120Warrant using a Black -ScholesValuation model with a then estimated IPO stock price of $ 100per share and exercise price of $ 120per share. The Company allocated the net proceeds between the warrants and the Series A Preferred Stock using the relative fair value method. In connection with the $ 4,948,478of Series A Preferred Stock, the Company also issued 9,850warrants to purchase common stock at the lesser of $ 100per share or the price per share at which the common stock is sold in the Company’s initial public offering (of which 3,028of the $ 100Warrants were issued to a related party). Upon the November 25, 2024 initial public offering at $ 80per share, the 9,850warrants at $ 100per share were recalculated and reissued as 12,313warrants at $ 80per share (and the 3,028related party warrants at $ 100per share were recalculated and reissued as 3,785warrants at $ 80per share). In consideration of purchases of Series B Preferred Stock by certain Series A Preferred Stock holders, on May 1, 2025, an aggregate of 284,140outstanding shares of Series A Preferred Stock and 5,813warrants to purchase shares of common stock at $ 80per share (of which 183,122shares of Series A Preferred Stock and 3,785related warrants to purchase common stock at $ 80per share were of a related party) was exchanged for Series B Preferred Stock. See also Preferred Stock — Series B below. 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