Company: BLNE
Filing Date: 2025-01-08
Form Type: S-1/A
Source: 0001493152-25-001415
Chunk: 117

Company: Beeline Holdings, Inc.
Filing Date: 2025-01-08
Form: S-1/A
Chunk 117
---
                                                         
 Interest in Bridgetown Spirits Corp                              |     |                     |       - |   |     |                                              |    (670 | ) |     |                                       |      - |     |       |    (670 | ) |
| Additional                                                       
 paid-in capital                                                  |     |                     |  84,499 |   |     |                                              |  10,228 |   |     |                                       | 16,461 |     |       | 111,188 |   |
| Accumulated                                                      
 deficit                                                          |     |                     | (86,959 | ) |     |                                              |  (1,552 | ) |     |                                       |  9,520 |     |       | (78,991 | ) |
| Total                                                            
 stockholders’ equity (deficit)                                   |     |                     |  (2,460 | ) |     |                                              |   8,006 |   |     |                                       | 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         |     |                     |