Company: BLNE
Filing Date: 2025-01-17
Form Type: PRE 14A
Source: 0001493152-25-002779
Chunk: 127

Company: Beeline Holdings, Inc.
Filing Date: 2025-01-17
Form: PRE 14A
Chunk 127
---
 align='center'>The accompanying notes are an integral part of these consolidated financial statements.</div>

| F-9 |

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

Consolidated Statements of Stockholder’s Equity (Deficit)

Years Ended December 31, 2023 and 2022

(Dollars and shares in thousands)</div>

| (Shares                                       
 and dollars in thousands)                     |     | Series          
 B               
 Preferred Stock 
 Shares          |       |     | Amount |   |     | Series          
 C               
 Preferred Stock 
 Shares          |     |     | Amount |   |     | Common 
 Stock  
 Shares |       |     | Amount |   |     | Paid-in 
 Capital |        |     | Accumulated 
 Deficit     |         |   |     | Total         
 Stockholders’ 
 Equity        
 (Deficit)     |         |   |
|:----------------------------------------------|:----|:----------------|------:|:----|:-------|:--|:----|:----------------|----:|:----|:-------|:--|:----|:-------|------:|:----|:-------|:--|:----|:--------|-------:|:----|:------------|:--------|:--|:----|:--------------|--------:|:--|
| Balance,                                      
 December 31, 2021                             |     |                 | 2,500 |     | $      | - |     |                 |   - |     | $      | - |     |        |   740 |     | $      | - |     | $       | 72,003 |     | $           | (58,605 | ) |     | $             |  13,398 |   |
| Stock-based                                   
 compensation                                  |     |                 |     - |     |        | - |     |                 |   - |     |        | - |     |        |     - |     |        | - |     |         |      3 |     |             | -       |   |     |               |       3 |   |
| Issuance                                      
 of common stock for services by third parties |     |                 |     - |     |        | - |     |                 |   - |     |        | - |     |        |    28 |     |        | - |     |         |    315 |