Company: BLNE
Filing Date: 2025-01-08
Form Type: S-1/A
Source: 0001493152-25-001415
Chunk: 149

Company: Beeline Holdings, Inc.
Filing Date: 2025-01-08
Form: S-1/A
Chunk 149
---
862 |   |     |      |    929 |   |

<div align='center'>The accompanying notes are an integral part of these consolidated financial statements.</div>

| F-30 |

<div align='center'>Eastside Distilling, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity (Deficit)

For the Three and Nine months ended September 30, 2024 and 2023

(Dollars and shares in thousands)

(Unaudited)</div>

|                                               |     | Shares          
 Series          
 B               
 Preferred Stock 
 Shares          |       |     | Amount 
 Amount |   |     | Shares          
 Series          
 C               
 Preferred Stock 
 Shares          |     |     | Amount 
 Amount |   |     | Shares 
 Common 
 Stock  
 Shares |       |     | Amount 
 Amount |   |     | Capital 
 Paid-in 
 Capital |        |     | Deficit     
 Accumulated 
 Deficit     |         |   |     | (Deficit)            
 Total                
 Stockholders’ Equity 
 (Deficit)            |        |   |
|:----------------------------------------------|:----|:----------------|------:|:----|:-------|:--|:----|:----------------|----:|:----|:-------|:--|:----|:-------|------:|:----|:-------|:--|:----|:--------|-------:|:----|:------------|:--------|:--|:----|:---------------------|-------:|:--|
| Balance,                                      
 December 31, 2022                             |     |                 | 2,500 |     | $      | - |     |                 |   - |     | $      | - |     |        |   810 |     | $      | - |     | $       | 73,505 |     | $           | (75,021 | ) |     | $                    | (1,516 | ) |
| Issuance                                      
 of common stock for services by third parties |     |                 |     - |     |        | - |     |                 |   - |     |        | - |     |        |    11 |     |        | - |     |         |     83 |     |             | -       |   |     |                      |     83 |   |
| Issuance                                      
 of common stock for services by employees     |     |                 |