Company: BLNE
Filing Date: 2025-01-17
Form Type: PRE 14A
Source: 0001493152-25-002779
Chunk: 124

Company: Beeline Holdings, Inc.
Filing Date: 2025-01-17
Form: PRE 14A
Chunk 124
---
 |                                       | 25,988 |     |       |  31,534 |   |
| Total                                                            
 Liabilities and Stockholders’ Equity (Deficit)                   |     | $                   |  16,224 |   |     | $                                            |  (9,634 | ) |     | $                                     | 39,900 |     | $     |  46,490 |   |

| F-3 |

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

Consolidated Statement of Operations

Nine Months Ended September 30, 2024

(Dollars in thousands)

Unaudited</div>

|                                            |     | Historical          
 Eastside Distilling |        |   |     | First                                        
 Amended and Restated Debt Exchange Agreement |        |   |     | Agreement                             
 and Plan of Merger and Reorganization |        |   |     | Total |         |   |
|:-------------------------------------------|:----|:--------------------|-------:|:--|:----|:---------------------------------------------|-------:|:--|:----|:--------------------------------------|-------:|:--|:----|:------|--------:|:--|
| Sales                                      |     | $                   |  2,106 |   |     | $                                            |      - |   |     | $                                     |  3,637 |   |     | $     |   5,743 |   |
| Less                                       
 customer programs and excise taxes         |     |                     |    129 |   |     |                                              |      - |   |     |                                       |      - |   |     |       |     129 |   |
| Net                                        
 sales                                      |     |                     |  1,977 |   |     |                                              |      - |   |     |                                       |  3,637 |   |     |       |   5,614 |   |
| Cost                                       
 of sales                                   |     |                     |  1,476 |   |     |                                              |      - |   |     |                                       |      - |   |     |       |   1,476 |   |
| Gross                                      
 profit                                     |     |                     |    501 |   |     |                                              |      - |   |     |                                       |  3,637 |   |     |       |   4,138 |   |
| Operating                                  
 expenses: