Company: BLNE
Filing Date: 2025-09-26
Form Type: 424B5
Source: 0001493152-25-015799
Chunk: 19

Company: Beeline Holdings, Inc.
Filing Date: 2025-09-26
Form: 424B5
Chunk 19
---
 in the table above, assuming all of our common stock in the aggregate amount of $5,000,000 is sold at that price, would increase our adjusted net tangible book value per share after the offering to $0.95 per share and would cause a dilution in net tangible book value per share to new investors in this offering of $4.36 per share, after certain adjustments of cash and debt payments, the disposal of our spirits segment, and deducting commissions and estimated aggregate offering expenses payable by us. A decrease of $1.00 per share in the price at which the shares are sold from the assumed offering price of $4.31 per share shown in the table above, assuming all of our common stock in the aggregate amount of $5,000,000 is sold at that price, would decrease our adjusted net tangible book value per share after the offering to $0.93 per share and would cause a dilution in net tangible book value per share to new investors in this offering of $2.38 per share, after certain adjustments of cash and debt payments, the disposal of our spirits segment, and deducting commissions and estimated aggregate offering expenses payable by us. This information is supplied for illustrative purposes only.

| S-15 |

The number of shares common stock to be outstanding immediately after this offering is based on 19,642,103 shares of common stock outstanding as of September 23, 2025 and excludes, as of that date:

| ● | An                                                                                             
 estimated 3,902,481 shares of common stock underlying outstanding convertible preferred stock; |

| ● | 6,159,514                                                                                                                   
 shares of common stock issuable upon the exercise of outstanding warrants with a weighted average price of $2.67 per share; |

| ● | 29                                                                                                                                 
 shares of common stock issuable upon the exercise of outstanding stock options with a weighted average price of $339.49 per share; 
 and                                                                                                                                |

| ● | Up                                                                                                                              
 to 2,583,273 shares of common stock available for issuance pursuant to the Company’s Amended and Restated 2025 Equity Incentive 
 Plan and grants thereunder.                                                                                                     |

To the extent that we issue additional shares of common stock in the future, at a price less than the public offering price, there will be further dilution to investors.

<div align='center'>DIVIDEND POLICY</div>

We have never declared or paid cash dividends on our capital stock. We currently intend to retain our