Company: VTBAS
Filing Date: 2025-09-29
Form Type: 1-SA
Source: 0001493152-25-016012
Chunk: 10

Company: Vestible Assets, LLC
Filing Date: 2025-09-29
Form: 1-SA
Chunk 10
---
 |     | $                   | (30,711 | ) |     | $                               | (30,711 | ) |     | $                                   | 628,819 |     | $                   | (362,831 | ) |     | $                               | 265,988 |   |

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

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

| F-4 |

VESTIBLE ASSETS, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CASH FLOWS

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

|                                                                                           |     | June 30, 2025 |         |   |     |             |         |   |     |                                       |         |   |     | June 30, 2024 |         |   |     |             |   |     |                                       |         |   |
|:------------------------------------------------------------------------------------------|:----|:--------------|--------:|:--|:----|:------------|--------:|:--|:----|:--------------------------------------|--------:|:--|:----|:--------------|--------:|:--|:----|:------------|:--|:----|:--------------------------------------|--------:|:--|
|                                                                                           |     | Series BDBR   |         |   |     | Unallocated |         |   |     | Total Consolidated - Vestible Assets, 
 LLC                                   |         |   |     | Series BDBR   |         |   |     | Unallocated |   |     | Total Consolidated - Vestible Assets, 
 LLC                                   |         |   |
| Cash flows from operating activities:                                                     |     |               |         |   |     |             |         |   |     |                                       |         |   |     |               |         |   |     |             |   |     |                                       |         |   |
| Net Income/(loss)                                                                         |     | $             |   1,485 |   |     | $           | (29,111 | ) |     | $                                     | (27,626 | ) |     | $             | (73,313 | ) |     |             | - |     | $                                     | (73,313 | ) |
| Adjustments to reconcile net loss to net cash provided by/(used in) operating activities: |     |