Company: BLNE
Filing Date: 2025-01-08
Form Type: S-1/A
Source: 0001493152-25-001415
Chunk: 122

Company: Beeline Holdings, Inc.
Filing Date: 2025-01-08
Form: S-1/A
Chunk 122
---
 Debt                                          
 to equity conversion                          |     |                 |     - |     |        | - |     |                 | 200 |     |        | - |     |        |   297 |     |        | - |     |         |  7,831 |     |             | -       |   |     |               |   7,831 |   |
| Preferred                                     
 stock dividends                               |     |                 |     - |     |        | - |     |                 |   - |     |        | - |     |        |    93 |     |        | - |     |         |    150 |     |             | (150    | ) |     |               |       - |   |
| Net                                           
 loss attributable to common shareholders      |     |                 |     - |     |        | - |     |                 |   - |     |        | - |     |        |     - |     |        | - |     |         |      - |     |             | (7,535  | ) |     |               |  (7,535 | ) |
| Balance,                                      
 December 31, 2023                             |     |                 | 2,500 |     | $      | - |     |                 | 200 |     | $      | - |     |        | 1,706 |     | $      | - |     | $       | 83,559 |     | $           | (82,706 | ) |     | $             |     853 |   |
| Balance                                       |     |                 | 2,500 |     | $      | - |     |                 | 200 |     | $      | - |     |        | 1,706 |     | $      | - |     | $       | 83,559 |     | $           | (82,706 | ) |     | $             |     853 |   |

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

| F-10 |

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

Consolidated Statements of Cash Flows

Years Ended December 31, 2023 and 2022

(Dollars in thousands)</div>

| Cash Flows From Operating Activities:                                                          |     | 2023 
 2023 |        |   |     |