Company: VTBAS
Filing Date: 2025-09-29
Form Type: 1-SA
Source: 0001493152-25-016012
Chunk: 9

Company: Vestible Assets, LLC
Filing Date: 2025-09-29
Form: 1-SA
Chunk 9
---
 $                                     |   (0.42 | ) |     | $             |       - |   |     | $           | - |     | $                                     |       - |   |

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

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

| F-3 |

VESTIBLE ASSETS, LLC AND ITS SERIES

CONSOLIDATED AND CONSOLIDATING STATEMENTS OF CHANGES IN MEMBERS’ EQUITY/(DEFICIT)

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

|                               |     | Series BDBR      
 Members’ Capital |         |     | Accumulated Deficit |          |   |     | Total Members’ Equity/(Deficit) |         |   |     | Unallocated      
 Members’ Capital |   |     | Accumulated Deficit |         |   |     | Total Members’ Equity/(Deficit) |         |   |     | Total Consolidated-Vestible Assets, 
 LLC                                 
 Members’ Capital                    |         |     | Accumulated Deficit |          |   |     | Total Members’ Equity/(Deficit) |         |   |
|:------------------------------|:----|:-----------------|--------:|:----|:--------------------|---------:|:--|:----|:--------------------------------|--------:|:--|:----|:-----------------|:--|:----|:--------------------|:--------|:--|:----|:--------------------------------|:--------|:--|:----|:------------------------------------|--------:|:----|:--------------------|:---------|:--|:----|:--------------------------------|--------:|:--|
| Balances at December 31, 2023 |     | $                |       - |     | $                   |  (69,805 | ) |     | $                               | (69,805 | ) |     | $                | - |     | $                   | (1,600  | ) |     | $                               | (1,600  | ) |     | $                                   |       - |     | $                   | (71,405  | ) |     |                                 | (71,405 | ) |
| Proceeds from offerings       |     |                  | 406,000 |     |                     |        - |   |     |                                 | 406,000 |   |     |                  | -