# EDGAR Filing Document

**Accession Number:** 0001788230
**File Stem:** 0001788230-25-000175
**Filing Date:** 2025-11
**Character Count:** 407448
**Document Hash:** 62aba8e3f012a1b20dbfb1fb61f4e40c
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001788230-25-000175.hdr.sgml**: 20251118

**ACCESSION NUMBER**: 0001788230-25-000175

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 100

**CONFORMED PERIOD OF REPORT**: 20250930

**FILED AS OF DATE**: 20251118

**DATE AS OF CHANGE**: 20251117

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Heritage Distilling Holding Company, Inc.
- **CENTRAL INDEX KEY:** 0001788230
- **STANDARD INDUSTRIAL CLASSIFICATION:** BEVERAGES [2080]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 834558219
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-42411
- **FILM NUMBER:** 251492608

**BUSINESS ADDRESS:**
- **STREET 1:** 11010 HARBOR HILL DRIVE #B-308
- **CITY:** GIG HARBOR
- **STATE:** WA
- **ZIP:** 98332
- **BUSINESS PHONE:** 253-509-0008

**MAIL ADDRESS:**
- **STREET 1:** 11010 HARBOR HILL DRIVE #B-308
- **CITY:** GIG HARBOR
- **STATE:** WA
- **ZIP:** 98332

?xml version='1.0' encoding='ASCII'? ipst-20250930

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

_________________________

**FORM 10-Q**

_________________________

⌧ **QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the quarterly period ended September 30, 2025**

**OR**

□ **TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934**

**For the transition period from __________ to __________**

**Commission file number 001-42411**

_________________________

![IP STRATEGY LOGO.jpg](ipst-20250930_g1.jpg)

**HERITAGE DISTILLING HOLDING COMPANY, INC.**

**(Exact name of registrant as specified in its charter)**

_________________________

---

| | |
|:---|:---|
| **Delaware** | **83-4558219** |
| (State or other jurisdiction of<br>incorporation or organization) | (I.R.S. Employer Identification No.) |
| **9668 Bujacich Road, Gig Harbor, Washington** | **98332** |
| (Address of Principal Executive Offices) | (Zip Code) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**(253) 509-0008**

Registrant's telephone number, including area code

Securities registered pursuant to Section 12(b) of the Act:

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| Common Stock, par value $0.0001 per share | IPST | The Nasdaq Stock Market LLC |

---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Yes ⌧ No □

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Yes ⌧ No □

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer," "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.

---

| | | | |
|:---|:---|:---|:---|
| Large accelerated filer | □ | Accelerated filer | □ |
| Non-accelerated filer | ⌧ | Smaller reporting company | ⌧ |
| | | Emerging growth company | ⌧ |

---

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;□

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).&nbsp;&nbsp;&nbsp;&nbsp;Yes □ No ⌧

The number of shares of the Registrant's common stock, par value $0.0001 per share, outstanding as of November 13, 2025, was 9,173,955.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Table of Contents**

---

| | |
|:---|:---|
| | **Page** |
| **[Part I - Financial Information](#ieb557489e367403d96de3ddad4a9441c_10)** | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 1. Financial Statements](#ieb557489e367403d96de3ddad4a9441c_13) | [3](#ieb557489e367403d96de3ddad4a9441c_13) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations](#ieb557489e367403d96de3ddad4a9441c_82) | [50](#ieb557489e367403d96de3ddad4a9441c_82) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 3. Quantitative and Qualitative Disclosures About Market Risk](#ieb557489e367403d96de3ddad4a9441c_109) | [82](#ieb557489e367403d96de3ddad4a9441c_109) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 4. Controls and Procedures](#ieb557489e367403d96de3ddad4a9441c_112) | [82](#ieb557489e367403d96de3ddad4a9441c_112) |
| **[Part II - Other Information](#ieb557489e367403d96de3ddad4a9441c_115)** | |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 1. Legal Proceedings](#ieb557489e367403d96de3ddad4a9441c_118) | [84](#ieb557489e367403d96de3ddad4a9441c_118) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 1A. Risk Factors](#ieb557489e367403d96de3ddad4a9441c_121) | [84](#ieb557489e367403d96de3ddad4a9441c_121) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 2. Unregistered Sales of Equity Securities and Use of Proceeds](#ieb557489e367403d96de3ddad4a9441c_124) | [84](#ieb557489e367403d96de3ddad4a9441c_124) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 3. Defaults Upon Senior Securities](#ieb557489e367403d96de3ddad4a9441c_127) | [84](#ieb557489e367403d96de3ddad4a9441c_127) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 4. Mine Safety Disclosures](#ieb557489e367403d96de3ddad4a9441c_130) | [84](#ieb557489e367403d96de3ddad4a9441c_130) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 5. Other Information](#ieb557489e367403d96de3ddad4a9441c_133) | [84](#ieb557489e367403d96de3ddad4a9441c_133) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;[Item 6. Exhibits](#ieb557489e367403d96de3ddad4a9441c_136) | [84](#ieb557489e367403d96de3ddad4a9441c_136) |
| **[Signatures](#ieb557489e367403d96de3ddad4a9441c_139)** | [88](#ieb557489e367403d96de3ddad4a9441c_139) |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Part I - Financial Information**

**Item 1. Financial Statements** 

**HERITAGE DISTILLING HOLDING COMPANY, INC. CONSOLIDATED FINANCIAL STATEMENTS**

**Index to Consolidated Financial Statements**

---

| | |
|:---|:---|
| **Unaudited Interim Condensed Consolidated Financial Statements for the Three and Nine Month Periods ended September 30, 2025 and 2024**  | **Page** |
| <u>[Condensed Consolidated Balance Sheets as of September 30, 2025](#ieb557489e367403d96de3ddad4a9441c_16)[and December 31, 2024](#ieb557489e367403d96de3ddad4a9441c_16)</u> | [4](#ieb557489e367403d96de3ddad4a9441c_16) |
| <u>[Condensed Consolidated Statements of Operations for the Three and Nine Months ended September 30, 2025 and 2024](#ieb557489e367403d96de3ddad4a9441c_19)</u> | [5](#ieb557489e367403d96de3ddad4a9441c_19) |
| <u>[Condensed Consolidated Statements of Stockholders' Equity/(Deficit) for the Three and Nine Months ended September 30, 2025](#ieb557489e367403d96de3ddad4a9441c_22)[and 2024](#ieb557489e367403d96de3ddad4a9441c_22)</u> | [6](#ieb557489e367403d96de3ddad4a9441c_22) |
| <u>[Condensed Consolidated Statements of Cash Flows for the Nine Months ended September 30, 2025 and 2024](#ieb557489e367403d96de3ddad4a9441c_25)</u> | [7](#ieb557489e367403d96de3ddad4a9441c_25) |
| <u>[Notes to Unaudited Condensed Consolidated Financial Statements](#ieb557489e367403d96de3ddad4a9441c_28)</u> | [8](#ieb557489e367403d96de3ddad4a9441c_28) |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

 **Heritage Distilling Holding Company, Inc.**

**Condensed Consolidated Balance Sheets (unaudited)**

---

| | | |
|:---|:---|:---|
| | **September 30, 2025** | **December 31, 2024** |
| ASSETS |  |  |
| &nbsp;&nbsp;&nbsp;Current Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash | $1674674 | $453162 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts Receivable | 202775 | 638890 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 2280270 | 2471567 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Current Assets | 777623 | 355928 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Assets | 4935342 | 3919547 |
| &nbsp;&nbsp;&nbsp;Long Term Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Property and Equipment, net of Accumulated Depreciation | 4109920 | 5449412 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Right-of-Use Assets, net | 2797808 | 3303158 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Investment in Flavored Bourbon LLC | 14285222 | 14285222 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Intangible Digital Assets (Note 7) | 455648074 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Intangible Assets (Note 9) | 394171 | 421151 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Goodwill (Note 9) | 589870 | 589870 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Long Term Assets | 17965 | 31666 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Long Term Assets | 477843030 | 24080479 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Assets | $482778372 | $28000026 |
| LIABILITIES & STOCKHOLDERS' EQUITY / (DEFICIT) |  |  |
| &nbsp;&nbsp;&nbsp;Current Liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts Payable | $3068371 | $4979353 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued Payroll | 1572591 | 950974 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued Tax Liability | 1449351 | 1535628 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Current Liabilities | 688833 | 1253052 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Liabilities, Current | 1083271 | 1131545 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes Payable, Current | 2358574 | 3758595 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued Interest | 134554 | 202367 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Liabilities | 10355545 | 13811514 |
| &nbsp;&nbsp;&nbsp;Long Term Liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Lease Liabilities, net of Current Portion | 2325584 | 2810015 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Notes Payable, net of Current Portion | 238053 | 9482339 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued Interest, net of Current Portion |  | 977316 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred Income Tax | 49426794 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other Long Term Liabilities |  | 127075 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Long-Term Liabilities | 51990431 | 13396745 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities | 62345976 | 27208259 |
| &nbsp;&nbsp;&nbsp;Commitments and Contingencies (Note 11) |  |  |
| &nbsp;&nbsp;&nbsp;Stockholders' Equity / (Deficit) |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Preferred Stock - par value $0.0001 per share, 10,000,000 and 5,000,000 shares authorized as of September 30, 2025 and December 31, 2024, respectively : |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Series A Convertible, 500,000 shares designated; 210,700 and 494,840 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively | 21 | 49 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Series B Convertible, 850,000 and 0 shares designated; 15,000 and 0 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively | 2 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Common Stock, par value $0.0001 per share; 985,000,000 and 70,000,000 shares authorized; 9,147,795 and 263,680 shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively | 18323 | 556 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional Paid-In-Capital | 308612299 | 74925180 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Retained Earnings / (Accumulated Deficit) | 111801751 | (74134018) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Stockholders' Equity / (Deficit) | 420432396 | 791767 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Liabilities & Stockholders' Equity / (Deficit) | $482778372 | $28000026 |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements.*

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Condensed Consolidated Statement of Operations (unaudited)**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended<br>September 30,** | **For the Three Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| REVENUE |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | $815514 | $1375230 | $2714012 | $4051087 |
| &nbsp;&nbsp;&nbsp;Distillery Services | 264943 | 386204 | 780250 | 1258820 |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 1908544 |  | 1908544 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Net Revenues | 2989001 | 1761434 | 5402806 | 5309907 |
| COST OF REVENUE |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | 1074878 | 1117516 | 2972030 | 3428979 |
| &nbsp;&nbsp;&nbsp;Services | 28778 | 14175 | 46458 | 94852 |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 53342 |  | 53342 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Cost of Revenue | 1156998 | 1131691 | 3071830 | 3523831 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Gross Profit | 1832003 | 629743 | 2330976 | 1786076 |
| OPERATING EXPENSES |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Sales and Marketing | 1023935 | 1271063 | 4311244 | 3758713 |
| &nbsp;&nbsp;&nbsp;General and Administrative | 1956900 | 1438770 | 8268702 | 4632016 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Operating Expenses | 2980835 | 2709833 | 12579946 | 8390729 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Income / (Loss) | (1148832) | (2080090) | (10248970) | (6604653) |
| OTHER INCOME / (EXPENSE) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest Expense | (497975) | (661643) | (1616498) | (1897299) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Intangible Digital Assets | 245841410 |  | 245841410 |  |
| &nbsp;&nbsp;&nbsp;Gain on Investment |  |  |  | 3421222 |
| &nbsp;&nbsp;&nbsp;Gain on Extinguishment of Debt | 1673127 |  | 1673127 |  |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Convertible Notes |  | 29288 |  | 8324198 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Warrant Liabilities |  | (720550) |  | 1734308 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Contingency Liability | (62424) |  | (62424) | 457127 |
| &nbsp;&nbsp;&nbsp;Other Income / (Expense) | (114619) | 64 | (220960) | 656 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Other Income / (Expense) | 246839519 | (1352841) | 245614655 | 12040212 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income / (Loss) Before Income Taxes | 245690687 | (3432931) | 235365685 | 5435559 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income Taxes | (49426794) |  | (49429916) | (9150) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Income / (Loss) | $196263893 | $(3432931) | $185935769 | $5426409 |
| Net Income / (Loss) Per Share, Basic | $16.97 | $(160.41) | $43.58 | $247.40 |
| Weighted Average Common Shares Outstanding, Basic | 11555389 | 22097 | 4236733 | 21428 |
| Net Income / (Loss) Per Share, Diluted (See Note 14) | $16.97 | $(160.41) | $43.58 | $(62.42) |
| Weighted Average Common Shares Outstanding, Diluted | 11555389 | 22097 | 4236733 | 228991 |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements.*

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Condensed Consolidated Statements of Stockholders' Equity / (Deficit)(unaudited)**

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Common Stock** | **Preferred Stock - Series A** | **Preferred Stock - Series A** | **Preferred Stock - Series B** | **Preferred Stock - Series B** | | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stock-holders'<br>Equity / (Deficit)** |
| | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** |<br>**Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stock-holders'<br>Equity / (Deficit)** |
| Beginning Balance June 30, 2025 | 636394 | $64 | 210700 | $21 | 744354 | $75 | $81575384 | $(84462142) | $(2886598) |
| &nbsp;&nbsp;&nbsp;PIPE Placement of Prepaid Warrants |  |  |  |  |  |  | 215198048 |  | 215198048 |
| &nbsp;&nbsp;&nbsp;PIPE Advisor Common Stock Compensation | 323854 | 32 |  |  |  |  | 3499431 |  | 3499463 |
| &nbsp;&nbsp;&nbsp;PIPE Prepaid Warrants Converted to Common Stock | 7180833 | 718 |  |  |  |  | (718) |  |  |
| &nbsp;&nbsp;&nbsp;Private Placement of Series B Preferred Stock (and warrants) (See Note 8) |  |  |  |  | 12500 | 1 | 124999 |  | 125000 |
| &nbsp;&nbsp;&nbsp;ELOC Agreement Sales of Common Stock | 526267 | 53 |  |  |  |  | 4087108 |  | 4087161 |
| &nbsp;&nbsp;&nbsp;Exercise of Prepaid Warrants to Purchase Common Stock | 5000 | 1 |  |  |  |  | 99 |  | 100 |
| &nbsp;&nbsp;&nbsp;Exercise of Common Warrants to Purchase Common Stock | 13231 | 1 |  |  |  |  | 180 |  | 181 |
| &nbsp;&nbsp;&nbsp;Exchange of Series B Preferred Stock for Common Stock and prepaid warrants | 213409 | 21 |  |  | (741854) | (74) | 53 |  |  |
| &nbsp;&nbsp;&nbsp;Issued Prepaid Warrants in exchange for debt |  |  |  |  |  |  | 4097286 |  | 4097286 |
| &nbsp;&nbsp;&nbsp;Exercise of Debt Exchange Warrants to Purchase Common Stock | 198000 | 20 |  |  |  |  | (20) |  |  |
| &nbsp;&nbsp;&nbsp;Exercise of Series B Preferred Warrants to Purchase Common Stock | 5033 | 1 |  |  |  |  | (1) |  |  |
| &nbsp;&nbsp;&nbsp;RSU Share-based Compensation |  |  |  |  |  |  | (77145) |  | (77145) |
| &nbsp;&nbsp;&nbsp;Issuance of Common Stock in Conjunction with Purchase of Thinking Tree Spirits | 40672 | 4 |  |  |  |  | (4) |  |  |
| &nbsp;&nbsp;&nbsp;Common Stock Issued in Exchange for Services | 5265 | 1 |  |  |  |  | 124999 |  | 125000 |
| &nbsp;&nbsp;&nbsp;Effect of Reverse Split, Fractional Shares and Rounding | (163) | (1) |  |  |  |  | 8 |  | 7 |
| &nbsp;&nbsp;&nbsp;Net Income / (Loss) |  |  |  |  |  |  |  | 196263893 | 196263893 |
| Ending Balance September 30, 2025 | 9147795 | $915 | 210700 | $21 | 15000 | $2 | $308629707 | $111801751 | $420432396 |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Common Stock** | **Preferred Stock - Series A** | **Preferred Stock - Series A** | **Preferred Stock - Series B** | **Preferred Stock - Series B** | | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stock-holders'<br>Equity / (Deficit)** |
| | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** |<br>**Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stock-holders'<br>Equity / (Deficit)** |
| Beginning Balance December 31, 2024 | 263680 | $26 | 494840 | $49 |  | $— | $74925710 | $(74134018) | $791767 |
| &nbsp;&nbsp;&nbsp;PIPE Placement of Prepaid Warrants |  |  |  |  |  |  | 215198048 |  | 215198048 |
| &nbsp;&nbsp;&nbsp;PIPE Advisor Common Stock Compensation | 323854 | 32 |  |  |  |  | 3499431 |  | 3499463 |
| &nbsp;&nbsp;&nbsp;PIPE Prepaid Warrants Converted to Common Stock | 7180833 | 718 |  |  |  |  | (718) |  |  |
| &nbsp;&nbsp;&nbsp;Private Placement of Series B Preferred Stock (and warrants) (See Note 8) |  |  |  |  | 291681 | 29 | 2916781 |  | 2916810 |
| &nbsp;&nbsp;&nbsp;Exercise of ELOC Commitment Warrant | 3358 |  |  |  |  |  | 67 |  | 67 |
| &nbsp;&nbsp;&nbsp;ELOC Agreement Sales of Common Stock  | 598140 | 60 |  |  |  |  | 4817174 |  | 4817234 |
| &nbsp;&nbsp;&nbsp;Exercise of Prepaid Warrants to Purchase Common Stock | 158338 | 16 |  |  |  |  | 84 |  | 100 |
| &nbsp;&nbsp;&nbsp;Exercise of Common Warrants to Purchase Common Stock | 18728 | 2 |  |  |  |  | 186 |  | 188 |
| &nbsp;&nbsp;&nbsp;Exchange of Prepaid Warrants to Purchase Common Stock for Series B Preferred Stock |  |  |  |  | 55917 | 4 | (4) |  |  |
| &nbsp;&nbsp;&nbsp;Exchange of Series A Preferred Stock and Related Warrants for Series B Preferred Stock |  |  | (284140) | (28) | 409256 | 43 | (14) |  | 1 |
| &nbsp;&nbsp;&nbsp;Exchange of Series B Preferred Stock for Common Stock | 213409 | 21 |  |  | (741854) | (74) | 53 |  |  |
| &nbsp;&nbsp;&nbsp;Issued Prepaid Warrants in exchange for debt |  |  |  |  |  |  | 4097287 |  | 4097287 |
| &nbsp;&nbsp;&nbsp;Exercise of Debt Exchange Warrants to Purchase Common Stock | 198000 | 20 |  |  |  |  | (20) |  |  |
| &nbsp;&nbsp;&nbsp;Exercise of Series B Preferred Warrants to Purchase Common Stock | 5033 | 1 |  |  |  |  | (1) |  |  |
| &nbsp;&nbsp;&nbsp;RSUs Vested | 138646 | 14 |  |  |  |  | (14) |  |  |
| &nbsp;&nbsp;&nbsp;RSU Share-based Compensation |  |  |  |  |  |  | 3050662 |  | 3050662 |
| &nbsp;&nbsp;&nbsp;Issuance of Common Stock in Conjunction with Purchase of Thinking Tree Spirits | 40672 | 4 |  |  |  |  | (4) |  |  |
| &nbsp;&nbsp;&nbsp;Common Stock Issued in Exchange for Services | 5265 | 1 |  |  |  |  | 124999 |  | 125000 |
| &nbsp;&nbsp;&nbsp;Effect of Reverse Split, Fractional Shares and Rounding | (161) |  |  |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Income / (Loss) |  |  |  |  |  |  |  | 185935769 | 185935769 |
| Ending Balance September 30, 2025 | 9147795 | $915 | 210700 | $21 | 15000 | $2 | $308629707 | $111801751 | $420432396 |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Common Stock** | **Preferred Stock - Series A** | **Preferred Stock - Series A** | **Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stockholders' Equity / (Deficit)** |
| | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** | **Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stockholders' Equity / (Deficit)** |
| Beginning Balance June 30, 2024 | 22096 | $2 | 183000 | $18 | $33249570 | $(65985135) | $(32735545) |
| &nbsp;&nbsp;&nbsp;Preferred Stock Issued |  |  | 311840 | 31 | 129486 |  | 129517 |
| &nbsp;&nbsp;&nbsp;Shares Repurchased |  |  |  |  | (1260) |  | (1260) |
| &nbsp;&nbsp;&nbsp;Warrants Issued |  |  |  |  | 2051000 |  | 2051000 |
| &nbsp;&nbsp;&nbsp;Effect of Reverse Split, Fractional Shares and Rounding | (1) |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Income / (Loss) |  |  |  |  |  | (3432931) | (3432931) |
| &nbsp;&nbsp;&nbsp;Rounding |  |  |  |  |  | $(1) | (1) |
| Ending Balance September 30, 2024 | 22095 | $2 | 494840 | $49 | $35428796 | $(69418067) | $(33989220) |

---

---

| | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|
| | **Common Stock** | **Common Stock** | **Preferred Stock - Series A** | **Preferred Stock - Series A** | **Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stockholders' Equity / (Deficit)** |
| | **Number of <br>Shares** | **Par Value** | **Number of <br>Shares** | **Par Value** | **Additional<br>Paid-in<br>Capital** | **Retained Earnings / (Accumulated Deficit)** | **Total<br>Stockholders' Equity / (Deficit)** |
| Beginning Balance December 31, 2023 | 19074 | $2 |  | $— | $31422018 | $(74844476) | $(43422456) |
| &nbsp;&nbsp;&nbsp;Acquisition of Thinking Tree Spirits | 2547 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Preferred Stock Issued |  |  | 494840 | 49 | 1680468 |  | 1680517 |
| &nbsp;&nbsp;&nbsp;Shares Repurchased | (1) |  |  |  | (3690) |  | (3690) |
| &nbsp;&nbsp;&nbsp;Warrants Issued |  |  |  |  | 2330000 |  | 2330000 |
| &nbsp;&nbsp;&nbsp;Warrants Exercised | 474 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Effect of Reverse Split, Fractional Shares and Rounding | 1 |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Net Income / (Loss) |  |  |  |  |  | 5426409 | 5426409 |
| Ending Balance September 30, 2024 | 22095 | $2 | 494840 | $49 | $35428796 | $(69418067) | $(33989220) |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements.*

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Condensed Consolidated Statements of Cash Flows (unaudited)**

---

| | | |
|:---|:---|:---|
| | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** |
| | **2025** | **2024** |
| Net Income / (Loss) | $185935769 | $5426409 |
| Adjustments to Reconcile Net Income / (Loss) to Net Cash Used in Operating Activities: |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation Expense | 832476 | 984329 |
| &nbsp;&nbsp;&nbsp;Amortization of operating lease right-of-use assets | 304217 | 365088 |
| &nbsp;&nbsp;&nbsp;Loss on disposal of property and equipment | 481008 | 37154 |
| &nbsp;&nbsp;&nbsp;Non-cash Warrant Issued | 1133663 |  |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Intangible Digital Assets | (245841410) |  |
| &nbsp;&nbsp;&nbsp;Gain on Investment |  | (3421222) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Convertible Notes |  | (8324198) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Warrant Liabilities |  | (1734308) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Contingency Liabilities | 62424 | (457127) |
| &nbsp;&nbsp;&nbsp;Non-cash Interest Expense | (905048) | 312571 |
| &nbsp;&nbsp;&nbsp;Non-cash Shares in lieu of Services | 125000 |  |
| &nbsp;&nbsp;&nbsp;Non-cash Share-based Compensation | 3050662 |  |
| &nbsp;&nbsp;&nbsp;Non-cash Deferred Income Tax Expense | 49426794 |  |
| Changes in Operating Assets and Liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts Receivable | 436115 | 421444 |
| &nbsp;&nbsp;&nbsp;Inventory | 191297 | 286343 |
| &nbsp;&nbsp;&nbsp;Other Current Assets | 379038 | (36518) |
| &nbsp;&nbsp;&nbsp;Other Long Term Assets | 13701 |  |
| &nbsp;&nbsp;&nbsp;Accounts Payable | (1910982) | 473729 |
| &nbsp;&nbsp;&nbsp;Intangible Digital Assets | (986680) |  |
| &nbsp;&nbsp;&nbsp;Other Current Liabilities | (28878) | (134204) |
| &nbsp;&nbsp;&nbsp;Operating Lease Liabilities | (331571) | (427373) |
| &nbsp;&nbsp;&nbsp;Other Long-Term Liabilities | (189500) |  |
| Net Cash Used in Operating Activities | (7821905) | (6227883) |
| Cash Flow from Investing Activities |  |  |
| &nbsp;&nbsp;&nbsp;Purchase of Intangible Digital Assets | (21000000) |  |
| &nbsp;&nbsp;&nbsp;Proceeds from Purchase of Thinking Tree Spirits |  | 5090 |
| &nbsp;&nbsp;&nbsp;Purchase of Property and Equipment | (74754) | (32125) |
| &nbsp;&nbsp;&nbsp;Proceeds from Sale of Asset | 127741 |  |
| Net Cash Provided by / (Used in) Investing Activities | (20947013) | (27035) |
| Cash Flow from Financing Activities |  |  |
| &nbsp;&nbsp;&nbsp;Proceeds from PIPE Sale of Prepaid Warrants,net | 30076795 |  |
| &nbsp;&nbsp;&nbsp;Proceeds from Notes Payable (including factoring agreements) |  | 694914 |
| &nbsp;&nbsp;&nbsp;Proceeds from Whiskey Notes (including proceeds from related party Whiskey Notes of $0 and $1,100,000 for the nine months ended September 30, 2025 and 2024, respectively) |  | 3655870 |
| &nbsp;&nbsp;&nbsp;Repayment of Notes Payable | (7820765) | (139255) |
| &nbsp;&nbsp;&nbsp;Common Stock Shares Repurchased |  | (3690) |
| &nbsp;&nbsp;&nbsp;Proceeds from Private Placement of Series A Preferred Stock (and warrants) |  | 2025000 |
| &nbsp;&nbsp;&nbsp;Proceeds from Private Placement of Series B Preferred Stock (and warrants) (Note 8) | 2916810 |  |
| &nbsp;&nbsp;&nbsp;Proceeds from ELOC Sales of Common Stock | 4817235 |  |
| &nbsp;&nbsp;&nbsp;Proceeds from Warrants Exercised | 355 |  |
| &nbsp;&nbsp;&nbsp;Deferred Transaction Costs associated with S-1 Filing |  | (22954) |
| Net Cash Provided by / (Used in) Financing Activities | 29990430 | 6209885 |
| Net Increase / (Decrease) in Cash | 1221512 | (45033) |
| &nbsp;&nbsp;&nbsp;Cash – Beginning of Period | 453162 | 76878 |
| &nbsp;&nbsp;&nbsp;Cash – End of Period | $1674674 | $31845 |
| Supplemental Cash Flow Information related to Interest Paid & Income Taxes Paid: |  |  |
| Cash Paid during the Period for: |  |  |
| &nbsp;&nbsp;&nbsp;Interest Expense | $911240 | $1584729 |
| &nbsp;&nbsp;&nbsp;Income Tax Expense | $3122 | $9150 |
| Supplemental Schedule of Non-cash Investing and Financing Activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Purchase of $IP Tokens with USDC | $59000184 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Sale of Prepaid Warrants for $IP Tokens and USDC in PIPE Offering | $188357783 | $— |
| &nbsp;&nbsp;&nbsp;Series A Preferred Stock and Warrants Issued in Exchange for Barrels and Inventory | $— | $1265600 |
| &nbsp;&nbsp;&nbsp;Series A Preferred Stock and Warrants Issued in Exchange for factoring agreement notes payable including interest | $— | $719919 |
| &nbsp;&nbsp;&nbsp;&nbsp;Series B Preferred Stock Issued in Exchange for Series A Preferred Stock | $4092567 | $— |
| &nbsp;&nbsp;&nbsp;&nbsp;Series B Preferred Stock Issued in Exchange for Prepaid Warrants | $559180 | $— |
| &nbsp;&nbsp;&nbsp;Issued Warrants for Debt Settlements | $4097287 | $— |
| &nbsp;&nbsp;&nbsp;Exercise of Prepaid Warrants to Purchase Common Stock | $11 | $— |
| &nbsp;&nbsp;&nbsp;Exercise of Common Warrants to Purchase Common Stock | $7 | $— |
| &nbsp;&nbsp;&nbsp;Exchange of Prepaid Warrants to Purchase Common Stock for Series B Preferred Stock | $4 | $— |
| &nbsp;&nbsp;&nbsp;Exchange of Series A Preferred Stock and Related Warrants for Series B Preferred Stock | $42 | $— |
| &nbsp;&nbsp;&nbsp;RSUs Vested | $275 | $— |
| &nbsp;&nbsp;&nbsp;Right-of-use Assets Obtained in Exchange for New Operating Lease Liabilities | $(201133) | $152821 |
| &nbsp;&nbsp;&nbsp;Unpaid Property and Equipment Additions | $— | $43081 |
| &nbsp;&nbsp;&nbsp;Deferred Transaction Costs Associated with S-1 Filing in Accounts Payable and Other Current Liabilities | $— | $290204 |

---

*The accompanying notes are an integral part of these condensed consolidated financial statements.*

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION**

**Description of operations** — Heritage Distilling Holding Company, Inc. ("HDHC" or the "Company") is a Delaware corporation that was formed for the purpose of investing in, managing, and/or operating businesses that are engaged in the production, sale, or distribution of alcoholic beverages. The Company is headquartered in Gig Harbor, Washington and has two wholly owned subsidiaries: Heritage Distilling Company, Inc. ("HDC") and IP Strategy, LLC ("IP Strategy LLC") that are included in the condensed consolidated financial statements.

HDC has operated since 2011 as a craft distillery making a variety of whiskeys, vodkas, gins and rums as well as Ready-to-Drink ("RTD") beverages and operates distillery tasting rooms in Washington and Oregon.

IP Strategy LLC was formed in September 2025 as a subsidiary of Heritage Distilling Holding Company, Inc. to accumulate and hold Story $IP Tokens ("$IP Tokens"), the native cryptocurrency of the Story Network, and to house validator and related cryptocurrency operations. Under the digital currency treasury strategy adopted in 2025, the Company purchases and holds $IP Tokens for long term investment purposes.

**Initial Public Offering** — On November 25, 2024, the Company closed an initial public offering ("IPO") of 84,375 shares of common stock at $80 per share. Concurrently, the Company also closed a private offering of 19,110 common warrants to purchase shares of common stock with an exercise price of $0.20 per share at $79.80 per warrant. (See Note 8.)

**Rebranding and Change in Ticker Symbol —** In September 2025, the Company rebranded as "IP Strategy", reflecting its evolution into a public-market vehicle focused on the accumulation of $IP Tokens. In connection with the rebranding, the Company's Nasdaq ticker symbol was changed from "CASK" to "IPST" and the Company commenced trading under the new symbol at the market open on September 22, 2025.

**Registration of Common Stock** — On January 24, 2025, the Company filed a Form S-1 Registration Statement under the Securities Act of 1933 to register the resale of up to a maximum of 250,000 shares of common stock and 3,358 shares of common stock issuable upon the exercise of the Commitment Warrants (as defined below) of the up to $15,000,000 aggregate gross purchase price of shares of common stock (the "ELOC Shares") that have been or may be issued by us to the investor (the "ELOC Investor") pursuant to the Securities Purchase Agreement, dated as of January 23, 2025, between the Company and the ELOC Investor (the "ELOC Purchase Agreement"), establishing a committed equity facility (the "Facility" or "Equity Line of Credit"). The 3,358 shares of common stock issuable to the Investor upon the exercise of a stock purchase warrants with an exercise price of $0.02 per share (the "Commitment Warrants") were issued pursuant to the ELOC Purchase Agreement that the Company and the ELOC Investor entered into in a letter agreement dated January 23, 2025 under which the Investor shall not be allowed to exercise the Commitment Warrants for a number of shares of common stock that would give it and its affiliates beneficial ownership of an amount of common stock greater than 1% of the total outstanding common stock after giving effect to such conversion. In February 2025, the ELOC Investor exercised the Commitment Warrants for $67.

On June 13, 2025, the Company filed a Form S-1 Registration Statement under the Securities Act of 1933 to register the resale of up to a maximum of an additional 500,000 ELOC Shares (the "June 2025 ELOC Registration Statement"), for an aggregate of 750,000 ELOC Shares available under the ELOC Purchase Agreement, which was approved by the shareholders on June 24, 2025.

**Basis of Presentation** — The accompanying condensed consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("U.S. GAAP") and include the Company's wholly-owned subsidiaries. All intercompany transactions and balances have been eliminated in the consolidation process. Certain accounts relating to the prior year have been reclassified to conform to the current period's presentation. These reclassifications had no effect on the net income / (loss) or net assets as previously reported.

**Stock Splits** — On May 11, 2024, the Board and Stockholders of the Company approved, and on May 14, 2024 the Company effected, a .57-for-1 reverse stock split. All share and per share numbers included in these financial statements as of and for all periods presented reflect the effect of that stock split unless otherwise noted. On September 18, 2025, the Stockholders approved an amendment to the Company's Certificate of Incorporation to effect a reverse stock split of the Company's common stock at a reverse stock split ratio ranging from 1:5 to 1:20, without reducing the authorized number of shares of common or preferred stock or changing the par value per share of the common stock, and to authorize the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION** (cont.)

Board to determine, at its discretion, the timing of the amendment and the specific ratio of the reverse stock split, without further approval or authorization of the Company's stockholders. On October 16, 2025, the Board approved, and on November 5, 2025 the Company effected, a 1-for-20 reverse stock split. All share and per share numbers included in these financial statements as of and for all periods presented also reflect the effect of that stock split unless otherwise noted.

All share and per share numbers presented in these financial statements have been rounded individually. As a result, totals may reflect the effect of differences between: aggregating the individually rounded component numbers; and the rounding of the total of the individual component numbers. In cases where rounding occurred, the amount of the rounding difference is not material and are considered to be insignificant. The aggregate effect of rounding down fractional shares and the respective payout of paid in capital is reported in the aggregate where significant, including the condensed consolidated statements of stockholders' equity.

**Unaudited Interim Financial Information** — The accompanying condensed consolidated balance sheet as of September 30, 2025, the condensed consolidated statement of operations and the condensed consolidated statements of stockholders' equity, for the three and nine months ended September 30, 2025 and 2024, and the condensed consolidated statement of cash flows for the nine months ended September 30, 2025 and 2024 are unaudited. The unaudited interim condensed consolidated financial statements have been prepared on the same basis as the audited annual consolidated financial statements and, in the opinion of management, reflect all adjustments, which include normal recurring adjustments, necessary for the fair statement of the Company's financial position as of September 30, 2025 and the results of its operations for the three and nine months ended September 30, 2025 and 2024 and cash flows for the nine months ended September 30, 2025 and 2024. The financial data and other information disclosed in these notes related to the three and nine months ended September 30, 2025 and 2024 are also unaudited. The results for the three and nine months ended September 30, 2025 are not necessarily indicative of results to be expected for the year ending December 31, 2025, any other interim periods, or any future year or period.

The accompanying consolidated balance sheet as of December 31, 2024 has been derived from the Company's audited consolidated financial statements for the year ended December 31, 2024. These unaudited interim condensed consolidated financial statements should be read in conjunction with the audited annual consolidated financial statements for the year ended December 31, 2024 included in the Company's Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on April 28, 2025.

**Liquidity and Going Concern** — The accompanying condensed consolidated financial statements have been prepared in conformity with U.S. GAAP, which contemplate continuation of the Company as a going concern.

As of September 30, 2025, the Company believes its current cash balances coupled with anticipated cash flow from its spirits and crypto related operating activities will be sufficient to meet its working capital requirements for at least one year from the date of the issuance of the accompanying condensed consolidated financial statements. The Company has the ability to raise additional funds by issuing equity or equity-linked securities, including through the Equity Line of Credit finalized in February 2025 or the sale of additional shares of Series B Preferred Stock, or other securities or instruments (See Notes 7 and 16). In addition, over the course of the spring and summer management held numerous discussions with additional third parties about different financing options unrelated to the Equity Line of Credit or Series B Preferred Stock that would make the use of those securities instruments no longer necessary.

On August 15, 2025, the Company closed a private placement offering (the "PIPE") with certain institutional and accredited investors (collectively the "PIPE Investors") for a private placement of an aggregate of 18,518,944 pre-funded warrants (the "Pre-Funded Warrants") to acquire shares of common stock. The purchase price for the Pre-Funded Warrants was the price of the Company's common stock of $12.086 per share (the "Share Price") less $0.002, or $12.084 per Pre-Funded Warrant, for an aggregate purchase price of $223.8 million, before deducting placement agent fees and other offering expenses. In connection with the PIPE, the Company announced its digital asset treasury reserve strategy, pursuant to which the Company plans to use $IP Tokens as its primary treasury reserve asset on an ongoing basis. (See Note 8.)

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION** (cont.)

**Risks and Uncertainties**

*Intangible Digital Assets and Cryptocurrency Risks*

The Company is subject to various risks including market risk, liquidity risk, and other risks related to its concentration of its assets in a single asset class, $IP Tokens. Investing in $IP Tokens is currently highly speculative and volatile.

The Fair Value of the Intangible Digital Assets line item in the Company's balance sheet at September 30, 2025, calculated by reference to the principal market price in accordance with U.S. GAAP, relates primarily to the value of the $IP Tokens held by the Company and fluctuations in the price of $IP Tokens could materially and adversely affect an investment in shares of the Company's common stock. The price of $IP Tokens has a limited history. During such history, $IP Token prices have been volatile and subject to influence by many factors, including the levels of liquidity. If digital asset markets continue to experience significant price fluctuations, the Company may experience losses. Several factors may affect the price of $IP Tokens, including, but not limited to, global $IP Token supply and demand, theft of $IP Tokens from global trading platforms or vaults, failure of a custodian holding the Company's $IP Tokens, competition from other forms of digital currency or payment services, global or regional political, economic or financial conditions, and other unforeseen events and situations.

The $IP Tokens held by the Company are assets of the Company and the Company's stockholders have no specific rights to any specific $IP Token(s). In the event of the insolvency of the Company, its assets may be inadequate to satisfy a claim by its creditors or stockholders.

There is currently no clearing house for $IP Tokens, nor is there a central or major depository for the custody of $IP Tokens. There is a risk that some or all of the Company's $IP Tokens could be lost or stolen. There can be no assurance that any custodian of the Company's $IP Tokens will maintain adequate insurance or that such coverage will cover losses with respect to the Company's SIP Tokens. Further, transactions in $IP Tokens are irrevocable. Stolen or incorrectly transferred $IP Tokens may be irretrievable. As a result, any incorrectly executed $IP Token transactions could adversely affect an investment in the Company.

The Securities and Exchange Commission (the "SEC") has stated that certain digital assets may be considered "securities" under the federal securities laws. The test for determining whether a particular digital asset is a "security" is complex and difficult to apply, and the outcome is difficult to predict. Public, though non-binding, statements by senior officials at the SEC in the past have indicated that the SEC did not consider Bitcoin or Ether to be securities, and does not currently consider Bitcoin to be a security. The SEC staff has also provided informal assurances via no-action letter to a handful of promoters that their digital assets are not securities. On the other hand, the SEC has brought enforcement actions against the issuers and promoters of several other digital assets on the basis that the digital assets in question are securities and has not formally or explicitly confirmed that it does not deem Ether to be a security. In June 2023, the SEC brought charges against the Digital Asset Trading Platforms Binance and Coinbase for alleged violations of a variety of securities laws. In November 2023, the SEC brought charges against the Digital Asset Trading Platform Kraken for alleged violations of a variety of securities laws. In these complaints, the SEC asserted that Solana ("SOL") is a security under the federal securities laws. In September 2024, the SEC filed an enforcement action against Mango Labs, LLC, Mango DAO, and Blockworks Foundation, and in October 2024, the SEC filed an enforcement action against Cumberland DRW, LLC, in both instances describing a number of digital assets, including SOL, as examples of "crypto assets that are offered and sold as securities."

If $IP Tokens are determined to be a "security" under federal or state securities laws by the SEC or any other agency, or in a proceeding in a court of law or otherwise, it may have material adverse consequences for $IP Tokens. For example, it may become more difficult for $IP Tokens to be traded, cleared and custodied as compared to other digital assets that are not considered to be securities, which could, in turn, negatively affect the liquidity and general acceptance of $IP Tokens and cause users to migrate to other digital assets. As such, any determination that $IP Tokens are a security under federal or state securities laws may adversely affect the value of $IP Tokens and, as a result, an investment in the Company.

In addition, if $IP Tokens are in fact a security, the Company could be considered an unregistered "investment company" under the Investment Company Act of 1940, which could necessitate the Company's liquidation or delisting delisting from the exchange upon which the Company's stock is traded. In this case, the Company and any sponsors of $IP Tokens may be deemed to have participated in an illegal offering of investment company securities and there is no guarantee that the sponsor or the Company will be able to register under the Investment Company Act of 1940 at such

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION** (cont.)

time, or take such other actions as may be necessary to ensure the Company's activities comply with applicable law, which could force the Company to liquidate.

As with any computer network, digital asset networks are vulnerable to various kinds of attacks and disruptions. For example, on September 14, 2021, the Solana Network experienced a significant disruption, later attributed to a type of denial of service attack, and was offline for 17 hours, only returning to full functionality 24 hours later. While persons associated with Solana Labs and/or the Solana Foundation are understood to have played a key role in bringing the network back online, the broader community also played a key role, as Solana validators coordinated to upgrade and restart the network. The Solana Network subsequently experienced similar disruptions, and has been subject to multiple similar outages throughout its history. Any such similar outages in the future could have a material adverse effect on the value of $IP Tokens and an investment in the Company.

Furthermore, like any smart contract platform that utilizes bridge technology, digital assets transferred to or from other blockchains are vulnerable to certain types of exploits. For example, on February 3, 2022, hackers were able to manipulate the Wormhole bridge smart contract code which enables the transfer of certain digital assets to the Solana Network, to divert approximately 120,000 Ether from the Wormhole bridge to the attacker's Ethereum wallet. While Jump Crypto, the creators of the Wormhole bridge, replenished the stolen Ether, effectively backstopping user losses, they or other creators may not be able to do so again in the future. The development of bridges on the Solana Network is ongoing and further attacks on bridges compatible with the Solana Network could have a material adverse effect on the value of $IP Tokens and an investment in the Company.

To the extent a private key required to access an $IP Token address is lost, destroyed or otherwise compromised and no backup of the private keys are accessible, the Company may be unable to access the $IP Tokens controlled by the private key and the private key will not be capable of being restored by the Story Network. The processes by which $IP Token transactions are settled are dependent on the $IP Token peer-to-peer network, and as such, the Company is subject to operational risk. A risk also exists with respect to previously unknown technical vulnerabilities, which may adversely affect the value of $IP Tokens.

The Company relies on third-party service providers to perform certain functions essential to its operations. Any disruptions to the Company's service providers' business operations resulting from business failures, financial instability, security failures, government mandated regulation or operational problems could have an adverse impact on the Company's ability to access critical services and be disruptive to the operations of the Company.

If the Company were to liquidate a significant block of $IP Tokens in a single transaction, this may adversely impact the price per $IP Token in the market. Although substantial portions of the $IP Tokens are subject to lock-up restrictions, there could be liquidity risk if the Company were to sell a significant block of $IP Tokens.

The Company and any transaction sponsors of the $IP Tokens may be subject to various litigation, regulatory investigations, and other legal proceedings that arise in the ordinary course of business.

*Global Conflict, International Relations, Tariffs and Market Reactions*

Management continues to monitor the changing landscape of global conflicts, international relations and related market responses, and their potential impacts on its business. Significant among these are ongoing tariff and countervailing tariffs the United States and several countries around the world. The scale and reach of the trade war initially impacted the public markets negatively and escalated the war of words and saber rattling between the United States and its primary economic adversaries, further elevating tensions. While the Company is not directly impacted in a significant way by the tariff battles, it does continue to create ongoing uncertainty in the macro economy and could have an impact on consumers and their buying behavior. Uneasy consumers may choose to forgo making purchases that they do not deem to be essential, thereby impacting the Company's growth plans.

*Inflation*

Based on recent data from Federal Reserve Bank, and as indicated by recent cuts in the prime lending rates, inflation appears to be cooling off. Pockets of inflation continue to persist in some parts of the country, particularly where wage pressure and energy prices remain above the national average. If inflation were to begin to rise rapidly again it could put cost pressure on the Company faster than it can raise prices on its products. In such cases the Company could lose money on products, or its margins or profits could decline. In other cases, consumers may choose to forgo making purchases that

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION** (cont.)

they do not deem to be essential, thereby impacting the Company's growth plans. Likewise, labor pressures could continue to increase as employees become increasingly focused on their own standard of living, putting upward labor costs on the Company before the Company has achieved some or all of its growth plans. Management continues to focus on cost containment and is monitoring the risks associated with inflation and will continue to do so for the foreseeable future.

*U.S. Government and State Legislative Items*

The U.S. government is emerging from its longest recorded shutdown, which while in shutdown mode, directly impacted the Company's ability to conduct certain basic parts of its business. It also means some of its customers who are reliant on federal paychecks were having to make difficult decisions on affording basic needs in the absence of their normal paychecks. Another 42 million Americans lost access to SNAP benefits beginning November 1, 2025. While the Company has never accepted SNAP benefits as a form of payment, the news about the broader impact to the economy of this shutdown could push the broader consumer sentiment down, further undermining the consumer's decisions to purchase items the Company produces, which are priced at premium levels and are considered non-essential.

Any government shutdown also directly impacts the Company's operations in that the U.S. Tax, Tariff and Trade Bureau (TTB), which regulates beer, wine and spirits producers in the US. A shutdown impacting TTB halts the ability for alcohol producers to secure new or amended permits, transfer in bond permits, new formula or label approvals and other approvals and permissions needed for specific parts of the business. A TTB closure means the Company cannot secure new approvals for new products or new labels, delaying revenue opportunities or getting branded products to market in partnership with our Tribal Beverage Network tribal partners.

In addition, the SEC was closed during the government shutdown, meaning the pending registration statement for the shares resulting from the August 15, 2025 PIPE transaction has been delayed. The PIPE agreement required all shares to be registered no more than 90 after the S-1 was first filed. That date is November 24, and if the S-1 is not made effective by then, the penalty equals 2% of the PIPE proceeds per month up to a maximum of 3 months. At $223.8 million raised this could be approximately $13.4 million in penalties unless we secure a waiver from the PIPE investors, which they are not obligated to approve. A shutdown at the SEC also impacts the ability for the Company to secure other types of financings that may require SEC review or action.

Recent elections in November 2025 create a mixed picture of where the consumer and the general electorate may be headed in 2026. Local and regional elections cementing legislative power in one party or another look likely to further embolden policies in some states that may lead to higher taxes, more regulation, upward wage pressure and consumer uncertainty in 2026. There is a risk that this will increase costs for the Company where it is no longer competitive in certain areas, or that the consumer elects to tighten their wallets for fear of uncertain economic impacts ahead for them. Because the Company's products are priced at a premium and are considered non-essential items, this could result in lower sales for the Company's spirits products overall.

*Tariff Specific Risks*

In the first quarter of 2025, the Trump administration announced the imposition of 25% tariff on aluminum, which could increase prices for aluminum cans, impacting the input costs for the Company's RTDs. In June 2025 this was increased to 50% for virtually all countries except the United Kingdom. The Company remains firm that the Company's exposure to the cost of tariffs on other direct inputs remains low, and retaliatory tariffs on American products has no impact on the Company's current customer base or revenue as the Company does not export.

The Company's suppliers source some of the Company's glass bottles from markets in Asia subject to recent tariff increases announced by the Trump administration in the first quarter of 2025, April 2025 and August 2025. The Company does not believe these tariffs will materially impact gross margin as these glass bottles are used to make the Company's most premium and highest priced products. The Company is also working with its glass bottle suppliers to ensure source diversification away from zones subject to the highest levels of tariffs.

The Company sources some labels and printed collateral from suppliers in Canada, and recent tariffs announced by the Trump administration on Canadian imports in the first quarter of 2025 could impact those items. However, these labels and print collateral items typically have a cost ranging from $0.10 to $1.00 each, and because these labels and print items are used for the Company's most expensive and premium products, the Company does not believe the imposition of tariffs

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 1 — DESCRIPTION OF OPERATIONS AND BASIS OF PRESENTATION** (cont.)

on those items will have a material effect on gross margin for those products. (See *Global Conflict, International Relations and Market Reactions* discussion above for further context).

*Risks Associated with NOL Carryforwards, Tax Liabilities and Fluctuations Between Reporting Periods*

As of September 30, 2025 the Company recorded a provision for income taxes (of 21%) and a deferred income tax liability of $49,426,794 based on its year to date net income before income taxes. In recording the deferred tax liability, the Company fully reserved against its net operating loss carryforwards, not assuming the use of any of its accrued loss carryforwards at this time. The Company is awaiting the completion of a Section 382 net operating loss ("NOL") review to determine to what extent past NOLs can be used moving forward, and if so, how much and over what period of time they can be used. As of December 31, 2024, the Company had $61,234,307 in federal net operating loss carryforwards, some or all of which could be used to offset the currently booked net income to reduce any possible tax liability. The need for the Section 382 review was triggered by the August 15, 2025 PIPE's size and total number of new shares issued relative to the Company's previously outstanding shares of common stock and the ownership changes thereof. The Company anticipates the Section 382 report will be finalized prior to year end, which would allow for a full year tax and NOL reconciliation taking into account the $IP Token's value as of December 31, 2025 and any resulting gain or loss to be recognized based on that final price.

While the Company believes some amount of the NOLs will be available to use in the future, since the amount cannot yet be quantified, the Company has elected to fully reserve against the use of any such tax benefits at this time. Further, the net income and the resulting tax for the three and nine month periods ending September 30, 2025 is based on the fair value of $8.54 per $IP Token as of September 30, 2025. Given the closing price of the $IP token of $3.32 subsequent to September 30, 2025 (at the close of November 13, 2025), the currently reported gain on change in fair value of intangible digital assets reported for the three and nine month periods ending September 30, 2025 would necessarily assumed to be offset by losses on change in fair value of intangible digital assets in the quarter ended December 31, 2025. The Company would then anticipate reducing or eliminating any tax liability in the aggregate for the full year ending December 31, 2025. (See also "Risks and Uncertainties".- Note 1.)

There is a risk that we are not able to use all of our NOLs to offset income and tax liabilities resulting from our revenue and change in fair value of our intangible digital assets. There is also a risk that because of the volatility of the $IP Token between reporting quarters, that large swings in the closing price of the $IP Token at the end of each reporting period could result in large increases or decreases in the change in fair value of those intangible digital assets. As a result, the Company's estimate of a full year's net income and resulting tax liability at any one point in time during the tax year is subject to dramatic changes from reporting period to reporting period and can only be known after the full year has ended. There could be large swings (both positive and negative) between each quarter's net income or loss due to the change in fair value of the intangible digital asset, and such swings (both positive and negative) may not be fully representative of the actual full year's net income, nor the amount of tax due for the year.

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

**Use of estimates** — The presentation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses, and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of expenses during the reporting period. Significant estimates and assumptions reflected in these condensed consolidated financial statements include the valuation of common stock, common stock warrants, convertible notes, warrant liabilities, and stock options. Results could differ from those estimates. Estimates are periodically reviewed due to changes in circumstances, facts, and experience. Changes in estimates are recorded in the period in which they become known.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

**Fair value measurements** — Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. There is a hierarchy based upon the transparency of inputs used in the valuation of an asset or liability. The valuation hierarchy contains three levels:

---

| | |
|:---|:---|
| **Level 1 —** | Valuation inputs are unadjusted quoted market prices for identical assets or liabilities in active markets. |
| **Level 2 —** | Valuation inputs are quoted prices for identical assets or liabilities in markets that are not active, quoted market prices for similar assets and liabilities in active markets and other observable inputs directly or indirectly related to the assets or liabilities being measured. |
| **Level 3 —** | Valuation inputs are unobservable and significant to the fair value measurement. |

---

The asset or liability's fair value measurement level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Valuation techniques used need to maximize observable inputs and minimize unobservable inputs.

In determining the appropriate levels, the Company analyzes the assets and liabilities measured and reported on a fair value basis. At each reporting period, all assets and liabilities for which the fair value measurement is based on significant unobservable inputs are classified as Level 3.

The Company's financial instruments consist primarily of cash, accounts receivable, inventory and accounts payable. The carrying amount of such instruments approximates fair value due to their short-term nature. The carrying value of long-term debt approximates fair value because of the market interest rate of the debt. The convertible notes and warrant liabilities associated with the Company's convertible promissory notes are carried at fair value, determined according to Level 3 inputs in the fair value hierarchy described above.

The Company holds USDC, a stablecoin redeemable on a one-to-one basis for U.S. dollars and issued by Circle Internet Financial, LLC ("Circle") and its affiliate, Circle Internet Financial Europe SAS. USDC is accounted for as a financial instrument in the condensed consolidated financial statements. Circle reported that, as of September 30, 2025, underlying reserves were held in cash, short-duration U.S. Treasuries, and overnight U.S. Treasury repurchase agreements within segregated accounts for the benefit of USDC holders.

The Company holds intangible digital assets in the form of $IP Tokens, which are measured at fair value using quoted prices in active markets and are classified as Level 1 within the fair value hierarchy. If a Level 1 input is available, it is required to be utilized as a measure of fair value without any adjustments, including those that would reflect the size of the holdings (including blockage factors). Due to the inherent volatility of cryptocurrency markets, the fair value of these assets may fluctuate significantly, which could materially impact the Company's financial position and results of operations.

The following table summarizes the Company's assets and liabilities that are subject to fair value measurement on a recurring basis and the level of inputs used for such measurement:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | As of September 30, 2025 | As of September 30, 2025 | As of September 30, 2025 | As of September 30, 2025 |
| Asset: | Level 1 | Level 2 | Level 3 | Total |
| Intangible Digital Assets | $455648074 | $— | $— | $455648074 |
| Total | $455648074 | $— | $— | $455648074 |

---

During the nine months ended September 30, 2025 and 2024, there were no transfers between Level 1, Level 2, and Level 3.

**Concentrations of the credit risk** — Financial instruments potentially subjecting the Company to concentrations of credit risk consist primarily of accounts receivable, accounts payable and bank demand deposits that may, from time to time, exceed Federal Depository Insurance Corporation ("FDIC") insurance limits. To mitigate the risks associated with FDIC insured limits, the Company recently opened an Insured Cash Swap ("ICS") service account at its primary bank. Under terms of the ICS, when the bank places funds for the Company using ICS, the deposit is sent from the Company's

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

transaction account into deposit accounts at other ICS Network banks in amounts below the standard FDIC insured maximum of $250,000 for overnight settling. If the Company's account exceeds the FDIC limit of $250,000 at the end of the business day, funds are automatically swept out by the Company's bank and spread among partner banks in accounts, each totaling less than $250,000. This makes the Company's funds eligible for FDIC insurance protection each day. The funds are then swept back into the Company's account at the beginning of the next business day. The aggregate limit that can be protected for the Company under this program is approximately $150 million.

The Company considers the concentration of credit risk associated with its reportable segment that produces and sells alcohol beverages under various brands (the "Heritage Distilling Segment") accounts receivable to be commercially reasonable and believes that such concentration does not result in the significant risk of near-term severe adverse impacts. As of September 30, 2025 and December 31, 2024, the Heritage Distilling Segment had customers that individually represented 10% or more of its accounts receivable. There were three and two individual customers that together represented 86% and 77% of total accounts receivable, as of September 30, 2025 and December 31, 2024, respectively. There were four and five individual customer accounts that together represented 90% and 83% of total products and distillery services revenue for the three months ended September 30, 2025 and 2024, respectively. There were five and three individual customer accounts that together represented 83% and 64% of total products and distillery services revenue for the nine months ended September 30, 2025 and 2024, respectively. There were three and two individual suppliers that represented 44% and 34% of total accounts payable, as of September 30, 2025 and December 31, 2024, respectively.

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Concentration of Revenues - Heritage Distilling Segment** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Customer A | 10% | 24% | 24% | 35% |
| Customer B | 41% | 17% | 27% | 13% |
| Customer C | 27% | 17% | 17% | 16% |
| Customer D | —% | 14% | 10% | —% |
| Customer E | 12% | 11% | 12% | —% |
|  | 90% | 83% | 90% | 64% |

---

With the addition of the $IP Token validator revenues commencing in September 2025, the Company does not expect that any of these customers will account for 10% or more of the Company's accounts receivable in the future.

**Accounts receivable** — Accounts receivable are reported at net realizable value. Receivables consist of amounts due from distributors. In evaluating the collectability of individual receivable balances, the Company considers several factors, including the age of the balance, the customers' historical payment history, its credit worthiness and economic trends. There was no allowance for credit losses as of September 30, 2025 and December 31, 2024.

**Inventories** — Inventories are stated at the lower of cost or net realizable value, with cost being determined under the weighted average method, and consist of raw materials, work-in-process, and finished goods. Costs associated with spirit production and other costs related to manufacturing of products for sale, are recorded as inventory. Work-in-process inventory is comprised of all accumulated costs of raw materials, direct labor, and manufacturing overhead to the respective stage of production. Finished goods and raw materials inventory includes the supplier cost, shipping charges, import fees, and federal excise taxes. Management routinely monitors inventory and periodically writes off damaged and unsellable inventory. There was no valuation allowance as of September 30, 2025 and December 31, 2024.

The Company holds volumes of barreled whiskey, which will not be sold within one year due to the duration of the aging process. Consistent with industry practices, all barreled whiskey is classified as work-in-process inventory and is included in current assets.

**Goodwill** — Goodwill represents the excess of the purchase price over the fair value of the net assets acquired in a business combination. Goodwill is not subject to amortization, and instead, assessed for impairment annually at the end of each fiscal year, or more frequently when events or changes in circumstances indicate that it is more likely than not that the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

fair value of a reporting unit is less than its carrying amount in accordance with ASC 350 — Intangibles — Goodwill and Other.

The Company has the option to first assess qualitative factors to determine whether events or circumstances indicate it is more likely than not that the fair value of a reporting unit is greater than its carrying amount, in which case a quantitative impairment test is not required.

As provided for by ASU 2017-04, Simplifying the Test for Goodwill Impairment, the quantitative goodwill impairment test is performed by comparing the fair value of the reporting unit with its carrying amount, including goodwill. If the fair value of the reporting unit exceeds its carrying amount, goodwill is not impaired. An impairment loss is recognized for any excess of the carrying amount of the reporting unit over its fair value up to the amount of goodwill allocated to the reporting unit. Income tax effects from any tax-deductible goodwill on the carrying amount of the reporting unit are considered when measuring the goodwill impairment loss, if applicable.

**Intangible Digital Assets** — The Company holds intangible digital assets in the form of $IP Tokens. Substantially all of the digital assets are held for investment purposes. The Company does not engage in regular trading of these assets but may stake them. Intangible digital assets that are held for investment are initially recorded at cost and are subsequently remeasured to fair value at the end of each reporting period, with changes in fair value recognized in Change in Fair Value of Intangible Digital Assets in the condensed consolidated statements of operations. Fair value is measured using quoted intangible digital asset prices within the Company's principal market at the time of measurement. The Company considers Coinbase to be its principal market for the valuation and reporting of digital assets, as Coinbase has the highest trading volume of $IP Tokens and is the market in which the Company transacts in $IP Tokens. Realized gains and losses on dispositions are recognized on a specific identification basis for $IP Tokens held for investment. Cash inflow from dispositions of intangible digital assets held for investment are reflected in cash flows from investing activities in the condensed consolidated statement of cash flows.

The Company receives $IP Tokens as blockchain rewards in its validator operations, with such intangible digital assets converted to cash nearly immediately. Intangible digital assets earned in the Company's validator operations are initially recorded at the fair value of the $IP Tokens received at contract inception as an addition to intangible digital assets and in Crypto and Related Revenue in the consolidated statement of operations. The intangible digital assets are subsequently remeasured to fair value at the end of each reporting period, with changes in fair value recognized in Change in Fair Value of Intangible Digital Assets in the condensed consolidated statements of operations. Fair value is measured using quoted intangible digital asset prices within the Company's principal market at the time of measurement. Realized revenues on disposition are recognized on a first-in-first-out basis. Cash flows from dispositions of intangible digital assets earned in the Company's validator operations are reflected in cash flows used in operating activities.

**Finite-Lived Intangible Assets** — Intangible assets are recorded at cost less any accumulated amortization and any accumulated impairment losses. Intangible assets acquired through business combinations are measured at fair value at the acquisition date, and are amortized over estimated useful lives of 6 to 10 years.

Intangible assets with finite lives are comprised of customer relationships and intellectual property and are amortized over their estimated useful lives on an accelerated basis over the projected pattern of economic benefits. Finite-lived intangible assets are reviewed for impairment annually, or more frequently when events or changes in circumstances indicate that it is more likely than not that the fair value has been reduced to less than its carrying amount.

**Property and equipment, net of accumulated depreciation** — Property and equipment are stated at cost and depreciated using the straight-line method over the estimated useful lives of the assets — generally three to twenty years. Leasehold improvements are amortized on a straight-line basis over the shorter of the asset's estimated useful life or the term of the lease. Construction in progress is related to the construction or development of property and equipment that have not yet been placed in service for their intended use. When the asset is available for use, it is transferred from construction in progress to the appropriate category of property and equipment and depreciation on the item commences.

Upon retirement or sale, the related cost and accumulated depreciation are removed from the accounts and any resulting gain or loss is included in the consolidated statement of operations. Costs of maintenance and repairs are charged to expense as incurred; significant renewals and betterments are capitalized.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

**Leases** — The Company has operating leases for corporate offices, warehouses, distilleries and tasting rooms that are accounted for under ASC 842. The Company determines if an arrangement is a lease at inception. Operating lease ROU assets represent the Company's right to use an underlying asset for the lease term and operating lease liabilities represent the Company's obligation to make lease payments arising from a lease. Operating lease ROU assets and lease liabilities are recognized at the commencement date based on the present value of the future minimum lease payments over the lease term. The Company recognizes lease expense for lease payments on a straight-line basis over the term of the lease. Operating lease ROU assets also include the impact of any lease incentives. An amendment to a lease is assessed to determine if it represents a lease modification or a separate contract. Lease modifications are reassessed as of the effective date of the modification. For modified leases, the Company also reassess the lease classification as of the modification's effective date.

The interest rate used to determine the present value of the future lease payments is the Company's incremental borrowing rate, because the interest rate implicit in the Company's operating leases is not readily determinable. The incremental borrowing rate is estimated to approximate the interest rate on a collateralized basis with similar terms and payments, and in the economic environments where the leased asset is located. The incremental borrowing rate is calculated by modeling the Company's credit rating based on its historic arm's-length secured borrowing facility and estimating an appropriate credit rating for similar secured debt instruments. The Company's calculated credit rating on secured debt instruments determines the yield curve used. In addition, an incremental credit spread is estimated and applied to reflect the Company's ability to continue as a going concern. Using the spread adjusted yield curve with a maturity equal to the remaining lease term, the Company determines the borrowing rates for all operating leases.

The Company's operating lease terms include periods under options to extend or terminate the operating lease when it is reasonably certain that the Company will exercise that option in the measurement of its operating lease ROU assets and liabilities. The Company considers contractual-based factors such as the nature and terms of the renewal or termination, asset-based factors such as the physical location of the asset and entity-based factors such as the importance of the leased asset to the Company's operations to determine the operating lease term. The Company generally uses the base, non- cancelable lease term when determining the operating lease ROU assets and lease liabilities. The ROU asset is tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be fully recoverable in accordance with Accounting Standards Codification Topic 360, *Property, Plant, and Equipment*.

Operating lease transactions are included in operating lease ROU assets, current operating lease liabilities and operating lease liabilities, net of current portion on the consolidated balance sheets.

**Impairment of long-lived assets** — All of the Company's long-lived assets held and used are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. Factors that the Company considers in deciding when to perform an impairment review include: significant underperformance of the business in relation to expectations; significant negative industry or economic trends; and significant changes or planned changes in the use of the assets. When such an event occurs, future cash flows expected to result from the use of the asset and its eventual disposition is estimated. If the undiscounted expected future cash flows are less than the carrying amount of the asset, an impairment loss is recognized for the difference between the asset's fair value and its carrying value. The Company did not record any impairment losses on long-lived assets for the nine months ended September 30, 2025 and 2024.

**Investments / Investment in Flavored Bourbon LLC** — Non-marketable equity investments of privately held companies are accounted for as equity securities without readily determinable fair value at cost minus impairment, as adjusted for observable price changes in orderly transactions for identical or similar investment of the same issue pursuant to Accounting Standards Codification ("ASC") Topic 321 Investments — Equity Securities ("ASC 321") as the Company does not exert any significant influence over the operations of the investee company.

The Company performs a qualitative assessment at each reporting period considering impairment indicators to evaluate whether the investment is impaired. Impairment indicators that the Company considers include but are not limited to: i) a significant deterioration in the earnings performance, credit rating, asset quality, or business prospects of the investee, ii) a significant adverse change in the regulatory, economic, or technological environment of the investee, iii) a significant adverse change in the general market condition of either the geographical area or the industry in which the investee operates, iv) a bona fide offer to purchase, an offer by the investee to sell, or a completed auction process for the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

same or similar investment for an amount less than the carrying amount of that investment; and v) factors that raise significant concerns about the investee's ability to continue as a going concern, such as negative cash flows from operations, working capital deficiencies, or noncompliance with statutory capital requirements or debt covenants. If the qualitative assessment indicates that the investment is impaired, a loss is recorded equal to the difference between the fair value and carrying value of the investment.

As of September 30, 2025 and December 31, 2024, the Company had a 12.2% ownership interest in Flavored Bourbon, LLC., respectively, and did not record any impairment charges related to its investment in Flavored Bourbon, LLC for the year ended December 31, 2024. See also Note 11 - Payment Upon Sale of Flavored Bourbon, LLC.

**Treasury stock** — Treasury stock is shares of the Company's own stock that have been issued and subsequently repurchased by the Company. Converting outstanding shares to treasury shares does not reduce the number of shares issued but does reduce the number of shares outstanding. These shares are not eligible to receive dividends.

The Company accounts for treasury stock under the cost method. Upon the retirement of treasury shares, the Company deducts the par value of the retired treasury shares from common stock and allocates the excess of cost over par value as a deduction to additional paid-in capital based on the pro-rata portion of additional paid-in-capital, and the remaining excess as an increase to retained earnings / (accumulated deficit). Retired treasury shares revert to the status of authorized but unissued shares. All shares repurchased to date have been retired. For the nine months ended September 30, 2025 and 2024, the Company repurchased 0 and 1 shares of common stock, respectively.

**Revenue recognition** — The Company determines revenue recognition from contracts with customers through the following steps:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Identification of the contract, or contracts, with the customer;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Identification of the performance obligation in the contract;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Determination of the transaction price;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Allocation of the transaction price to the performance obligations in the contracts; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Recognition of the revenue when, or as, the Company satisfies a performance obligation.

Revenue is recognized when control of the promised goods or services is transferred to the customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services.

*Spirits Business*

The Company's Spirits business revenue consists primarily of the sale of spirits domestically in the United States. Customers consist primarily of direct consumers. The Company's revenue generating activities have a single performance obligation and are recognized at the point in time when control transfers and the obligation has been fulfilled, which is when the related goods are shipped or delivered to the customer, depending upon the method of distribution and shipping terms. Revenue is measured as the amount of consideration the Company expects to receive in exchange for the sale of a product. Revenue is recognized net of any taxes collected from customers, which are subsequently remitted to governmental authorities. Sales terms do not allow for a right of return unless the product is damaged. Historically, returns have not been material to the Company. Amounts billed to customers for shipping and handling are included in sales. The results of operations are affected by economic conditions, which can vary significantly by time of year and can be impacted by the consumer disposable income levels and spending habits.

*Direct to Consumer* — The Company sells its spirits and other merchandise directly to consumers through spirits club memberships, at the Heritage Distilling tasting rooms and through the internet (e-commerce).

Spirits club membership sales are made under contracts with customers, which specify the quantity and timing of future shipments. Customer credit cards are charged in advance of quarterly shipments in accordance with each contract. The Company transfers control and recognizes revenue for these contracts upon shipment of the spirits to the customer.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

Tasting room and internet spirit sales are paid for at the time of sale. The Company transfers control and recognizes revenue for the spirits and merchandise when the product is either received by the customer (on-site tasting room sales) or upon shipment to the customer (internet sales).

The Company periodically offers discounts on spirits and other merchandise sold directly to consumers through spirits club memberships, at the Heritage Distilling tasting rooms and through the internet. All discounts are recorded as a reduction of retail product revenue.

*Wholesale* — The Company sells its spirits to wholesale distributors under purchase orders. The Company transfers control and recognizes revenue for these orders upon shipment of the spirits from the Company's warehouse facilities. Payment terms to wholesale distributors typically range from 30 to 45 days. The Company pays depletion allowances to its wholesale distributors based on their sales to their customers which are recorded as a reduction of wholesale product revenue. The Company also pays certain incentives to distributors which are reflected net within revenues as variable consideration. The total amount of depletion allowances and sales incentives for three months ended September 30, 2025 and 2024 was $5,094 and $15,052, respectively. The total amount of depletion allowances and sales incentives for the nine months ended September 30, 2025 and 2024 was $15,114 and $50,541, respectively.

*Third Party* — The Company produced and sold barreled spirits to Third Party customers who either hold them for investment or who have a plan to use the product in the future once the spirits are finished aging. Third Party Barreled Spirits were paid with a deposit up front, with the remainder billed at the time of completion when the finished spirits were produced and supplied to the customer. In most cases, the barrels are stored during aging for the customer at a fee. As of September 30, 2025 and December 31, 2024, the Company had deferred revenues of $91,310 and $100,099, respectively, included in other current liabilities within the consolidated balance sheets. These performance obligations are expected to be satisfied within one year.

*Service revenue* — Represents fees for distinct value-added services that the Company provides to third parties, which may include production, bottling, marketing consulting and other services aimed at growing and improving brands and sales. Revenue is billed monthly and earned and recognized over-time as the agreed upon services are completed. The Company recorded $264,943 and $386,204 in service revenue in the condensed consolidated statements of operations for the three months ended September 30, 2025 and 2024, respectively. The Company recorded $780,250 and $1,258,820 in service revenue in the condensed consolidated statements of operations for the nine months ended September 30, 2025 and 2024, respectively. There is no contractually committed service revenue that would give rise to an unsatisfied performance obligation at the end of each reporting period.

*Crypto and Related Revenue*

*Blockchain rewards / validator business from staking tokens* — The Company operates multiple validator nodes on the Story Network and earns $IP tokens as rewards and commission income for validating transactions and maintaining network security. These activities include both self-staking (using the Company's own tokens) and providing validation services to third-party delegators. Validator services were tested in early September and were fully functional as of September 18, 2025. Therefore, revenue from this activity was active for approximately two weeks of the twelve weeks of the entire quarter.

The Company earns commission income in the form of $IP tokens from validator operations and staking rewards in the form of $IP tokens from self-staking. A contract with enforceable rights and obligations exists when the Company stakes its tokens to the validator and starts solving blocks on the Story blockchain, which is the customer by analogy. Each block creation or validation is a performance obligation. Revenue is recognized at the point when the block creation or validation is complete and the rewards are transferred into a digital wallet that the Company controls. Revenue is measured based on the number of tokens received and the fair value of the token at contract inception. Because the Company does not unilaterally control the validator, the Company is not the principal to the validation service. As such, the Company presents staking rewards and commission income as revenue on a net basis, reflecting only the portion of protocol rewards and commission to which it is entitled.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

The following table presents revenue disaggregated by sales channel:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended<br>September 30,** | **For the Three Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Direct to Consumer | $585500 | $844689 | $1757198 | $2526302 |
| Wholesale | 230014 | 492208 | 956814 | 1299067 |
| Third Party |  | 38333 |  | 225718 |
| &nbsp;&nbsp;&nbsp;Total Products Revenue | 815514 | 1375230 | 2714012 | 4051087 |
| Distillery Services | 264943 | 386204 | 780250 | 1258820 |
| &nbsp;&nbsp;&nbsp;Total Revenue from Contracts with Customers | 1080457 | 1761434 | 3494262 | 5309907 |
| Crypto and Related Revenue | 1908544 |  | 1908544 |  |
| &nbsp;&nbsp;&nbsp;Total Revenue | $2989001 | $1761434 | $5402806 | $5309907 |

---

**Excise taxes** — Excise taxes are levied on alcoholic beverages by governmental agencies. For imported alcoholic beverages, excise taxes are levied at the time of removal from the port of entry and are payable to the U.S. Customs and Border Protection (the "CBP"). For domestically produced alcoholic beverages, excise taxes are levied at the time of removal from a bonded production site and are payable to the Alcohol and Tobacco Tax and Trade Bureau (the "TTB"). These taxes are not collected from customers but are instead the responsibilities of the Company. The Company's accounting policy is to include excise taxes in "Cost of Sales" within the consolidated statements of operations, which totaled $42,900 and $51,644 for the three months ended September 30, 2025 and 2024, respectively; and $113,164 and $144,711 for the nine months ended September 30, 2025 and 2024, respectively.

**Shipping and handling costs** — Shipping and handling costs of $37,136 and $43,879 were included in "Cost of Sales" within the condensed consolidated statements of operations for the three months ended September 30, 2025 and 2024, respectively. Shipping and handling costs of $118,246 and $153,323 were included in "Cost of Sales" within the condensed consolidated statements of operations for the nine months ended September 30, 2025 and 2024, respectively.

**Stock-based compensation** — The Company measures compensation for all stock-based awards at fair value on the grant date and recognizes compensation expense over the service period on a straight-line basis for awards expected to vest. (See also Note 8: stock options; and, restricted stock units.)

The fair value of stock options granted is estimated on the grant date using the Black-Scholes option pricing model. The Company uses a third-party valuation firm to assist in calculating the fair value of the Company's stock options. This valuation model requires the Company to make assumptions and judgment about the variables used in the calculation, including the volatility of the Company's common stock and assumed risk-free interest rate, expected years until liquidity, and discount for lack of marketability. Forfeitures are accounted for and are recognized in calculating net expense in the period in which they occur. Stock-based compensation from vested stock options, whether forfeited or not, is not reversed.

During the nine months ended September 30, 2025 and 2024, the Company did not grant any stock option awards. The Company has not granted any stock options since 2019, when the Company's 2018 Plan was terminated in favor of the 2019 Plan, under which, the Company has granted restricted stock units ("RSUs"). See Note 8. Upon the closing of the Company's initial public offering (which occurred on November 25, 2024), the 2024 Equity Incentive Plan (the "2024 Plan") became effective, authorizing the issuance of up to 125,000 shares of common stock. On June 24, 2025, the shareholders approved an increase in the number of shares authorized for issuance under the 2024 Plan up to 250,000 shares of common stock. On September 18, 2025, the shareholders approved an increase in the number of shares authorized for issuance under the 2024 Plan up to 1,750,000 shares of common stock. As of September 30, 2025, the Company had made grants of 127,750 shares of common stock under the 2024 Plan, and 1,622,250 shares remained authorized for grant.

Stock option awards generally vest on time-based vesting schedules. Stock-based compensation expense is recognized based on the value of the portion of stock-based payment awards that is ultimately expected to vest and become exercisable during the period. The Company recognizes compensation expense for all stock-based payment awards made to employees, directors, and non-employees using a straight-line method, generally over a service period of four years.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

**Advertising** — The Company expenses costs relating to advertising either as costs are incurred or the first time the advertising takes place. Advertising expenses totaled $(57,350) and $66,007 for the three months ended September 30, 2025 and 2024, respectively; and $178,483 and $311,195 for the nine months ended September 30, 2025 and 2024, respectively, and were included in "Sales and marketing" in the condensed consolidated statements of operations.

**Income taxes** — The Company follows the Financial Accounting Standards Board ("FASB") Accounting Standards Codification 740, "*Income Taxes*" for establishing and classifying any tax provisions for uncertain tax positions. The Company's policy is to recognize and include accrued interest and penalties related to unrecognized tax benefits as a component of income tax expenses. The Company is not aware of any entity level uncertain tax positions.

Income taxes are accounted for under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the condensed consolidated financial statements. Under this method, deferred tax assets and liabilities are determined based on the differences between the financial statements and the tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in operations in the period that includes the enacted date.

On July 4, 2025, the One Big Beautiful Bill Act ("OBBBA") was enacted in the U.S. The OBBBA includes significant tax related provisions, such as the permanent extension of certain expiring provisions of the Tax Cuts and Jobs Act of 2017 (Tax Act), modifications to the international tax framework, and the restoration of favorable tax treatment for certain business provisions. The OBBBA has multiple effective dates with the earliest provisions taking effect in fiscal 2025 and others beginning in fiscal 2026 and beyond. ASC 740, "Income Taxes", requires the effects of changes in tax rates and laws on deferred tax balances to be recognized in the period in which the legislation is enacted. The Company reflected the impact in our deferred balances for the year ended September 30, 2025, and will monitor future effects as new guidance emerges.

As of September 30, 2025 the Company recorded a provision for income taxes (of 21%) and a deferred income tax liability of $49,426,794 based on its year to date net income before income taxes. In recording the deferred tax liability, the Company fully reserved against its net operating loss carryforwards, not assuming the use of any of its accrued loss carryforwards at this time. The Company is awaiting the completion of a Section 382 net operating loss ("NOL") review to determine to what extent past NOLs can be used moving forward, and if so, how much and over what period of time they can be used. As of December 31, 2024, the Company had $61,234,307 in federal net operating loss carryforwards, some or all of which could be used to offset the currently booked net income to reduce any possible tax liability. The need for the Section 382 review was triggered by the August 15, 2025 PIPE's size and total number of new shares issued relative to the Company's previously outstanding shares of common stock and the ownership changes thereof. The Company anticipates the Section 382 report will be finalized prior to year end, which would allow for a full year tax and NOL reconciliation taking into account the $IP Token's value as of December 31, 2025 and any resulting gain or loss to be recognized based on that final price.

While the Company believes some amount of the NOLs will be available to use in the future, since the amount cannot yet be quantified, the Company has elected to fully reserve against the use of any such tax benefits at this time. Further, the net income and the resulting tax for the three and nine months ended September 30, 2025 is based on the fair value of $8.54 per $IP Token as of September 30, 2025. Given the closing price of the $IP token of $3.32 subsequent to September 30, 2025 (at the close of November 13, 2025), the currently reported gain on change in fair value of intangible digital assets reported for the three and nine months ended September 30, 2025 would necessarily assumed to be offset by losses on change in fair value of intangible digital assets in the quarter ended December 31, 2025. The Company would then anticipate reducing or eliminating any tax liability in the aggregate for the full year ending December 31, 2025. (See also "Risks and Uncertainties".- Note 1.)

**Net income / (loss) per share attributable to common stockholders —** The Company computed basic net income / (loss) per share attributable to common stockholders by dividing net income / (loss) attributable to common stockholders by the weighted-average number of shares of common stock outstanding for the period, without consideration for potentially dilutive securities. The Company computes diluted net income / (loss) per common share after giving consideration to all potentially dilutive common stock, including stock options, RSU awards, and warrants to purchase common stock outstanding during the period determined using the treasury-stock method as well as the convertible notes

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 2 — SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (cont.)

outstanding during the period determined using the if-converted method, except where the effect of including such securities would be antidilutive.

**Recent accounting pronouncements** — In December 2023, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures ("ASU 2023-09"). ASU 2023-09 requires entities to disclose specific rate reconciliations, amount of income taxes separated by federal and individual jurisdiction, and the amount of income / (loss) from continuing operations before income tax expense (benefit) disaggregated between federal, state, and foreign. The new standard is effective for the Company for its annual periods beginning January 1, 2025, with early adoption permitted. The Company is currently evaluating the impact of adopting the standard.

In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses ("ASU 2024-03"), and in January 2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date ("ASU 2025-01"). ASU 2024-03 requires additional disclosure of the nature of expenses included in the income statement as well as disclosures about specific types of expenses included in the expense captions presented in the statement of operations. ASU 2024-03, as clarified by ASU 2025-01, is effective for fiscal years beginning after December 15, 2026, and interim periods within fiscal years beginning after December 15, 2027, with early adoption permitted. The Company is currently evaluating the impact these standards will have on its financial statements.0

**NOTE 3 — INVENTORIES**

Inventories consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Finished Goods | $444981 | $461254 |
| Work-in-Process | 1073154 | 936181 |
| Raw Materials | 762135 | 1074132 |
| &nbsp;&nbsp;&nbsp;Total Inventory | $2280270 | $2471567 |

---

**NOTE 4 — PROPERTY AND EQUIPMENT, NET**

Property and equipment, net consisted of the following:

---

| | | | |
|:---|:---|:---|:---|
| | **Estimated <br>Useful Lives <br>(in years)** | **September 30,<br>2025** | **December 31,<br>2024** |
| Machinery and Equipment | 5 to 20 | $2916063 | $3478062 |
| Leasehold Improvements | Lease term | 6930584 | 6930585 |
| Computer and Office Equipment | 3 to 10 | 2086612 | 2460632 |
| Vehicles | 5 | 272910 | 274559 |
| Construction in Progress | N/A |  | 84957 |
| Total Property and Equipment |  | 12206169 | 13228795 |
| Less: Accumulated Depreciation |  | (8096249) | (7779383) |
| &nbsp;&nbsp;&nbsp;Property and Equipment, net of Accumulated Depreciation |  | $4109920 | $5449412 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Consolidated Financial Statements**

**NOTE 4 — PROPERTY AND EQUIPMENT, NET** (cont.)

Depreciation expense related to property and equipment for the three months ended September 30, 2025 and 2024 was 262,020 and 316,273 respectively; and for the nine months ended September 30, 2025 and 2024 was $832,476 and $984,329 respectively.

**NOTE 5 — BORROWINGS**

Borrowings of the Company consisted of the following:

---

| | | |
|:---|:---|:---|
| | **September 30,<br>2025** | **December 31,<br>2024** |
| Silverview Loan | $— | $10682438 |
| PPP Loan | 2269456 | 2269456 |
| COVID19 TTS Loan | 22354 | 39247 |
| City of Eugene | 304817 | 389875 |
| Total Notes Payable | 2596627 | 13381016 |
| Less: Debt Issuance Costs |  | (140082) |
|  | $2596627 | $13240934 |

---

In March and September 2021, the Company executed a secured term loan agreement and an amendment with Silverview Credit Partners, L.P. (the "Silverview Loan") for an aggregate borrowing capacity of $15,000,000. As of September 30, 2025 and December 31, 2024, the outstanding balance of the Silverview Loan was $0 and $10,682,438, respectively.

In July 2025, the Company negotiated terms with the Silverview Loan secured notes payable creditor, whereby upon closing the August 15, 2025 PIPE transaction, in settlement of the then-outstanding balance due of $12,666,439, the Company paid Silverview a total of $7,092,188 in cash and 200,000 warrants (with a value of $2,963,624) in exchange for the entire loan amount being considered to be paid in full. The remaining $2,610,627 balance that was otherwise due was recognized by the Company as a gain on settlement and was included as Extinguishment of Debt expense in the September 30, 2025 statement of operations.

In April 2020, the Company was granted a loan under the Paycheck Protection Program ("PPP") offered by the Small Business Administration (the "SBA") under the Coronavirus Aid, Relief and Economic Security Act (the "CARES Act"), Section 7(a)(36) of the Small Business Act for $3,776,100. The proceeds from the PPP loan may only be used to retain workers and maintain payroll or make mortgage interest, lease and utility payments and all or a portion of the loan may be forgiven if the proceeds are used in accordance with the terms of the program within the 8 or 24-week measurement period. The loan terms require the principal balance and 1% interest to be paid back within two years of the date of the note. In June 2021, the Company's bank approved forgiveness of the loan of $3,776,100. During the year ended December 31, 2022, the forgiveness was partially rescinded by the SBA and the Company recognized $1,506,644 as other income in the consolidated statements of operations, resulting in $2,269,456 in debt. Under the terms of the PPP loan, the Company has also recorded interest expense on the PPP loan at the rate of 1%, for a total of $5,720 and $5,658 for the three months ended September 30, 2025 and 2024, respectively; $16,974 and $11,254 for the nine months ended September 30, 2025 and 2024, respectively. Accrued interest payable on the PPP loan was $124,229 and $107,255 as of September 30, 2025 and December 31, 2024, respectively. The Company is currently in the process of disputing a portion if not all of the difference. The terms of the agreement state that the Company has 18-24 months to repay the PPP loan.

In 2023, the Company entered into a secured business loan and security agreement with Channel Partners Capital, LLC ("Channel Partners") (the "2023 Channel Partners Loan") for an aggregate borrowing capacity of $250,000, of which. $47,104 of proceeds was used to pay off the remaining balance of a previous Channel Partners loan. The 2023 Channel Partners Loan matured and was paid in full on October 5, 2024. During its term the 2023 Channel Partners Loan accrued interest at a fixed rate of 13.34%, and had payments of $16,944, principal plus interest was payable monthly. The Company had an option to prepay the 2023 Channel Partners Loan with a prepayment discount of 5.0%. As of both September 30, 2025 and December 31, 2024, the outstanding balance of the 2023 Channel Partners Loan was $0.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 5 — BORROWINGS** (cont.)

In February 2024, the Company acquired the debt of Thinking Tree Spirits with City of Eugene in the amount of $389,875. (See Note 8.) The City of Eugene loan will mature on May 1. 2028 with an interest rate of 0% through July 31, 2025 and an interest rate of 5% per annum that began on August 1, 2025. Monthly payments began on September 1, 2025 in the amount of $6,714, including accrued interest.

In May 2024, the Company raised $100,000 under the terms of an accounts receivable factoring arrangement with a related party. (See Note 13.)

As of July 1, 2024, the Company raised an additional aggregate of $299,667 between two separate investors under the terms of a July 1, 2024 accounts receivable factoring arrangement, including $166,667 from the related party. The Company issued an aggregate of 3,327 five year warrants to purchase common stock at $120 per share in conjunction with the July 1, 2024 accounts receivable factoring agreements. (See Note 13.)

In August 2024, the aggregate of $399,667 received from the two separate investors under the terms of the May 2024 and July 2024 factoring agreements, including accrued fees and 3,327 related warrants was exchanged for an aggregate of 44,291 shares of Series A Preferred Stock and 999 warrants to purchase shares of common stock at the lesser of $100 per share or the price per share at which the common stock is sold in the Company's initial public offering. (Including $266,667 received from a related party, which was exchanged for 29,661 shares of Series A Preferred Stock, and 666 warrants at $100 per share.) Upon the November 25, 2024 initial public offering at $80 per share, the 999 warrants at $100 per share were recalculated and reissued as 1,248 warrants at $80 per share (and the 666 related party warrants at $100 per share were recalculated and reissued as 833 warrants at $80 per share). (See Note 13.)

In July 2024, the Company raised an additional $250,000 from an investor under the terms of a July 2024 accounts receivable factoring arrangement. The Company issued 83,333 five year warrants to purchase common stock at $6.00 per share in conjunction with the July 2024 accounts receivable factoring arrangement (which remain outstanding, and are not subject to split in accordance with the respective warrant agreement). As of September 2024, the Company recorded a total liability of $277,000 (including $27,000 of fees) related to this July 2024 factoring agreement, which was exchanged for 27,700 shares of Series A Preferred Stock, including 625 warrants to purchase shares of common stock at the lesser of $100 per share or the price per share at which the common stock is sold in the Company's initial public offering. Upon the November 25, 2024 initial public offering at $80 per share, the 625 warrants at $100 per share were recalculated and reissued as 781 warrants at $80 per share.

As of September 30, 2025, the principal repayments of the Company's debt measured on an amortized basis of $2,596,627 will be due within five years from the issuance of these condensed consolidated financial statements. The outstanding principal repayments due within the next 12 months of $2,308,109 and $3,758,595, respectively, net of debt issuance costs of 0 and $140,082, respectively, was classified as a current liability on the Company's consolidated balance sheet as of September 30, 2025 and December 31, 2024. The outstanding principal repayments due after the next 12 months of $288,518 was classified as a long-term liability on the Company's consolidated balance sheet as of September 30, 2025.

The following table represents principal repayments from 2025 and the years through 2029 and thereafter:

---

| | |
|:---|:---|
| **Years Ending** | **Amount** |
| 2025 | 2308109 |
| 2026 | 67678 |
| 2027 | 71139 |
| 2028 | 149701 |
| 2029 |  |
| thereafter |  |
|  | $2596627 |

---

**Liabilities for Deferred Revenue** — During 2023, the Company entered into a distilled spirits barreling production agreement with a related party for production of 1,200 barrels of distilled spirits over time. There was a prepayment of

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 5 — BORROWINGS** (cont.)

$1,000,000 made to the Company in January 2023. In March 2024, the agreement was amended to 600 barrels for $500,000, with the then $500,000 excess prepayment used to purchase a promissory note in the principal amount of $672,500, which was subsequently exchanged (upon the consummation of the Company's initial public offering on November 25, 2024) under the terms of a Subscription Exchange Agreement for common stock in conjunction with the February 29, 2024 exchange of promissory notes for common stock.

**NOTE 6 — FAIR VALUE MEASUREMENT**

Upon the consummation of the Company's initial public offering on November 25, 2024, the 2022 and 2023 Convertible Notes; Warrant Liabilities - 2022 and 2023 Convertible Notes; Whiskey Special Ops 2023 Notes; and Warrant Liabilities - Whiskey Special Ops 2023 Notes were all exchanged and reclassified from liabilities to equity. Accordingly, the respective fair values of those liabilities as of both September 30, 2025 and December 31, 2024 was $0,

The following table provides a roll forward of the aggregate fair values of the Company's financial instruments described above, for which fair value was determined using Level 3 inputs during the nine months ended September 30, 2024:

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | **2022 and 2023<br>Convertible <br>Notes** | **Whiskey <br>Special Ops <br>Notes** | **2022<br>Notes <br>Warrant <br>Liabilities** | **Whiskey <br>Special Ops <br>Notes Warrant <br>Liabilities** | **Acquisition Contingency Liabilities** |
| Balance as of January 1, 2024 | $36283891 | $1452562 | $794868 | $1512692 | $— |
| Issuances |  | 3353850 |  | 302020 | 584203 |
| Change in Fair Value | (17801538) | 9477340 | 61746 | (1796054) | (457127) |
| Balance as of September 30, 2024 | $18482353 | $14283752 | $856614 | $18658 | $127076 |

---

There were no financial instruments for which fair value is determined using Level 3 inputs for the nine months ended September 30, 2025.

As of September 30, 2025, the fair value of the Company's $IP Token intangible digital assets was based on the closing market price of the $IP Token as reported publicly on Coinbase as of September 30, 2025 of $8.54 per $IP Token.

**NOTE 7 — PRIVATE PLACEMENT OF COMMON STOCK (PRIVATE INVESTMENT IN PUBLIC EQUITY ("PIPE") AND INTANGIBLE DIGITAL ASSETS**

**Private Placement of Common Stock (Private Investment in Public Equity ("PIPE")) —** On August 15, 2025, the Company closed on a private placement to institutional and accredited investors and sold pre-funded warrants (the "Pre-Funded Warrants") to purchase an aggregate of 18,518,944 shares of common stock at a purchase price of $12.086 per Pre-Funded Warrant, for an aggregate purchase price of $223.8 million, before deducting placement agent fees and other offering expenses of $12,134,575. Of the total $223.8 million purchase price for the Pre-Funded Warrants, $35.5 million was paid in cash, $59.5 million was paid in the cryptocurrency stablecoin commonly referred to as USDC ("USDC"), based on a purchase price of $1.00 per USDC, and $128.8 million was paid in $IP Tokens, which were valued for purposes of such offering at (i) $5.2413 (representing a 20% discount from the closing price of $IP Tokens on August 8, 2025 as reported by CoinMarketCap.com) in the case of the Story Core Contributors (as defined in the subscription agreements for the offering), (ii) $3.40 (representing an approximately 48% discount from the closing price of $IP Tokens on August 8, 2025 as reported by CoinMarketCap.com) in the case of Story Foundation, or (iii) $6.5516 (the reported closing price of $IP Tokens on August 8, 2025 as reported by CoinMarketCap.com) in the case of all other purchasers. No gain was recognized on the purchase of these $IP Tokens, due to restrictions on transfer and lock-up agreements covering such $IP Tokens, which provides that cost basis accounting be used rather than fair value accounting.

At a Special Meeting of Stockholders held on September 18, 2025, the Company's stockholders approved all of the proposals on the agenda related to the PIPE, including:

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 7 — PRIVATE PLACEMENT OF COMMON STOCK (PRIVATE INVESTMENT IN PUBLIC EQUITY ("PIPE") AND INTANGIBLE DIGITAL ASSETS (cont.)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the issuance of the Pre-Funded Warrants and shares of common stock upon the exercise of the Pre-Funded Warrants;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the issuance of shares of common stock, restricted stock unit awards, and shares of common stock upon the exercise of warrants issued pursuant to advisory agreements between certain advisors and the Company related to the PIPE transaction discussed above; and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an amendment to the Company's Second Amended and Restated Certificate of Incorporation, as amended, to increase the number of authorized shares of capital stock from 495,000,000 shares to 995,000,000 shares.

In connection with the closing of the offering of Pre-Funded Warrants, the Company entered into exchange agreements with all but one holder of the Company's Series B Preferred Stock. See Series B Preferred Stock below.

Included among the purchasers in the PIPE were the Story Foundation, who purchased Pre-Funded Warrants to purchase 5,389,091 shares of common stock; Justin Stiefel, Chairman and Chief Executive Officer of the Company, who purchased Pre-Funded Warrants to purchase 165,480 shares of common stock; and Andrew Varga, a director of the Company, who purchased Pre-Funded Warrants to purchase 15,000 shares of common stock.

Under terms of the PIPE, the Company would use: (a) up to $4.0 million of the net proceeds from the PIPE for general corporate purposes initiated after the closing, (b) up to $0.6 million for pre-existing working capital commitments or obligations, and (c) at least $80.0 million to purchase $IP Tokens from Story Foundation at a price per $IP Token of $3.40 (as discussed below). The balance of the net proceeds were used to purchase or otherwise acquire $IP Tokens and for the establishment of the Company's cryptocurrency treasury operations to the extent consistent with the Company's investment policy as amended or otherwise modified from time to time. The Company could not use more than $7.0 million of such proceeds: (i) for the satisfaction of any portion of the Company's debt (other than payment of trade payables in the ordinary course of the Company's business and prior practices), (ii) for the redemption of any common stock or (iii) for the settlement of any outstanding litigation. In connection with the announcement of the PIPE, the Company announced the launch of its digital asset treasury reserve strategy, to be effective upon the closing of the PIPE, pursuant to which the Company plans to use $IP Tokens as its primary treasury reserve asset on an ongoing basis.

In conjunction with the PIPE, in July 2025, the Company negotiated terms with a number of secured and unsecured creditors, whereby, the Company agreed to pay cash and or equity, in settlement of amounts owed to such obligees (the "Negotiated Settlements"), whereby, contingent and effective only upon the occurrence of: a) the closing of a financing transaction between the Company and third party private investors in excess of $75 million dollars and involving a tradable cryptocurrency, token or other similar digital asset (the "Trigger Date"); b) the approval of Company's stockholders of such transaction at a duly called special meeting of the stockholders; and c) effectiveness of a registration statement related to such transaction filed with the SEC in accordance with the Securities Act of 1933, as amended, that the Company will pay agreed upon cash amounts due to the respective obligees, as agreed, in cash and or equity, in settlement of amounts owed to such obligees. The equity portion of the Negotiated Settlements is in the form of warrants to purchase common stock at $0.20 per share, exercisable at the earlier of (i) 6-months or (ii) the day following the issue date of the respective warrants on which the closing price of the common stock equals or exceeds $30 per share, which were valued based on a Black Scholes valuation (the "Settlement Equity"). The result of the Negotiated Settlements with the secured and unsecured creditors was: a) $10,382,438 of the Company's secured notes payable as of June 30, 2025 ($12,620,345 as of August 7, 2025, including settlement fees and expenses and additional accrued interest) negotiated to be settled for $7,046,094 in cash and $2,963,624 of warrants with the remaining $2,610,627 recognized as a gain on settlement in the (third quarter) statement of operations; and, b) an aggregate of $3,792,767 of Settlement Equity (in the form of 200,000 warrants) with the remaining $2,635,507 to be recognized as a gain on settlement in the statement of operations; and, b) an aggregate of $3,792,767 of the Company's unsecured accounts payable as of June 30, 2025 was negotiated to be settled for $1,816,250 in cash, $851,628 in Settlement Equity (in the form of an aggregate of 76,391 warrants) with the remaining $1,124,889 (of which $282,037 will be recorded to paid in capital on the balance sheet as it related to capitalized offering costs, and the remaining $842,852 will be recorded on the statement of operations as a gain on settlement) to be recognized in the then current period (third quarter) in the respective expense accounts to which the expenses were originally recorded.

In conjunction with the PIPE, the Company purchased $80 million of $IP Tokens from Story Foundation at a price per $IP Token of $3.40 (as discussed above) as follows:

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 7 — PRIVATE PLACEMENT OF COMMON STOCK (PRIVATE INVESTMENT IN PUBLIC EQUITY ("PIPE") AND INTANGIBLE DIGITAL ASSETS (cont.)**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $35,271,353 of $IP Tokens for $21,000,000 in cash on August 18, 2025 at a price per $IP Token of $3.40 compared to the market price of $5.7106 per $IP Token; and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• $99,692,647 of $IP Tokens for $59,000,000 in cash on August 15, 2025 at a price per $IP Token of $3.40 compared to the market price of $5.745 per $IP Token.

In conjunction with the Offering, the Company issued: 125,000 RSUs on August 10, 2025 to an advisor, vesting in 4 equal installments of 31,250 shares on October 1, 2025, January 1, 2026, April 1, 2026, and July 1, 2026; placement agent warrants in August 2025 to purchase 215,364 shares of common stock at $0.20 per share, expiring August 15, 2030, representing 3% of the number of pre-funded warrants issued in the Offering; and advisor warrants in August, 2025, to purchase common stock at $0.20 per share that expire August 10, 2030 as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 1 — 193,750 warrants vesting the earlier of when the closing price of the common stock equals or exceeds a price of $20.00 per share or 3 months from the issue date of the warrant;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 2 — 203,750 warrants vesting the earlier of when the closing price of the common stock equals or exceeds a price of $30.00 per share or 6 months from the issue date of the warrant;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 3 — 215,000 warrants vesting the earlier of when the closing price of the common stock equals or exceeds a price of $40.00 per share or 6 months from the issue date of the warrant; and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 4 — 262,500 warrants vesting monthly over 12 months from September 18, 2025.

The Company still has the option, with input from the Story Foundation on timing and amount, on the use of the currently registered and effective ELOC to raise capital for debt reduction and other corporate purposes related to its business.

**Intangible Digital Assets —** On August 15, 2025, the Company adopted the $IP Token as its primary treasury reserve asset. Under this new treasury strategy, the Company purchases and holds $IP Tokens for long term investment purposes. The Company accounts for its $IP Tokens as an indefinite-lived intangible asset in accordance with ASC 350, Intangibles—Goodwill and Other and has ownership of and control over its $IP Tokens, which are included in intangible digital assets in the unaudited condensed consolidated balance sheets. As of September 30, 2025, there were contractual restrictions consisting of restrictions on sale or transfer and lock ups ("Contractual Restrictions") on the Company's sale of its $IP Tokens.

The following table summarizes the intangible digital assets ($IP Tokens) held by the Company as of September 30, 2025:

---

| | | | |
|:---|:---|:---|:---|
| | **As of September 30, 2025** | **As of September 30, 2025** | **As of September 30, 2025** |
| | **Units** | **Cost Basis** | **Fair Value** |
| $IP Tokens | 53354575 | $209659980 | $455648074 |
| Total | 53354575 | $209659980 | $455648074 |

---

The $IP Tokens acquired in conjunction with the PIPE are subject to restrictions on transfer and lock-up agreements for 12 to 60 months as discussed above.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 7 — PRIVATE PLACEMENT OF COMMON STOCK (PRIVATE INVESTMENT IN PUBLIC EQUITY ("PIPE") AND INTANGIBLE DIGITAL ASSETS (cont.)**

The following table represents a reconciliation of the fair values of the Company's intangible digital assets: There were no Token Treasury Segment activities prior to the three months ended September 30, 2025:

---

| | | |
|:---|:---|:---|
| | **Fair Value** | **Fair Value** |
| | **For the Three Months Ended September 30, 2025** | **For the Nine Months Ended September 30, 2025** |
| Intangible Digital Assets Held - June 30, 2025 | $— | $— |
| Additions <sup>(a)</sup> | 210728527 | 210728527 |
| Dispositions | (921862) | (921862) |
| Gains <sup>(b)</sup> | 246033779 | 246033779 |
| Losses <sup>(b)</sup> | (192370) | (192370) |
| Ending Balance - September 30, 2025 | $455648074 | $455648074 |

---

(a) Additions represent initial consideration received as part of the PIPE offering, and purchases of, and staking rewards earned on, Crypto assets held for investment.

(b) The Company measures gains and losses by each asset held. These include cumulative realized losses of $(146,685), unrealized losses of $(45,685), and unrealized gains of $245,841,410 for the three and nine months ended September 30, 2025

The Company also holds stablecoins, primarily USD Coin (USDC), which are designed to maintain a value pegged to the U.S. dollar. These holdings are presented within Other Current Assets on the Consolidated Balance Sheets. Because stablecoins do not meet the definition of cash or cash equivalents under ASC 305, Cash and Cash Equivalents, they are accounted for as financial instruments and measured at fair value under ASC 820, with changes recognized in net income. As of September 30, 2025, the Company held approximately $262,168 in stablecoins. The Company monitors liquidity, counterparty risk, and regulatory developments related to these holdings on an ongoing basis.

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)**

On May 11, 2024, the Board and stockholders of the Company approved, and on May 14, 2024 the Company effected, a .57-for-1 reverse stock split. All share and per share numbers included in these condensed consolidated financial statements as of and for all periods presented reflect the effect of that stock split unless otherwise noted. On September 18, 2025, the stockholders of the Company approved an amendment to the Certificate of Incorporation to effect a reverse stock split of the Company's common stock at a reverse stock split ratio ranging from 1:5 to 1:20, without reducing the authorized number of shares of common stock, and to authorize the Board to determine, at its discretion, the timing of the amendment and the specific ratio of the reverse stock split, without further approval or authorization of the Company's stockholders. On October 16, 2025, the Board approved, and on November 5, 2025 the Company effected, a 1-for-20 reverse stock split. All share and per share numbers included in these financial statements as of and for all periods presented also reflect the effect of that stock split unless otherwise noted.

All share and per share numbers presented in these financial statements have been rounded individually. As a result, totals may reflect the effect of differences between: aggregating the individually rounded component numbers; and the rounding of the total of the individual component numbers. In cases where rounding occurred, the amount of the rounding difference is not material and are considered to be insignificant. The aggregate effect of rounding down fractional shares and the respective payout of paid in in capital is reported in aggregate where significant, including the condensed consolidated statements of stockholders' equity / (deficit).

On November 25, 2024, the Company consummated its initial public offering ("IPO") whereby it sold a total of 84,375 shares of common stock, at a purchase price of $80 per share. The Company received net proceeds from the IPO of $5,960,000 after deducting underwriting expenses and commission of $790,000.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

Concurrent with the closing of the IPO on November 25, 2024, the Company consummated a private offering, to certain of its existing security holders, of common stock warrants to purchase an aggregate of up to 19,110 shares of common stock (the "Common Warrants") at an exercise price of $0.20 per share. The Common Warrants were sold in such private placement for a purchase price of $79.80 per Common Warrant, which was equal to the $80 price per share at which the common stock was sold in the IPO offering less the $0.20 exercise price. The Company received net proceeds from the private offering of Common Warrants of $1,397,998 after deducting underwriting discounts and commission of $127,000. The Common Warrants are immediately exercisable and will expire five years from the date of issuance. Subject to limited exceptions, a holder of Common Warrants will not have the right to exercise any portion of its Common Warrants if the holder, together with its affiliates, would beneficially own in excess of 4.99% (or, at the election of the holder, 9.99%) of the number of shares of common stock outstanding immediately after giving effect to such exercise. The Company offered the Common Warrants to enable certain existing security holders of the Company that were expected to participate in the offering to maintain their percentage ownership interest in the Company without violating the purchaser concentration rules of Nasdaq applicable to initial public offerings of common stock. The Common Warrants and the shares of common stock issuable upon exercise of such warrants were not registered under the Securities Act of 1933, as amended (the "Securities Act"), and were offered pursuant to an exemption from the registration requirements of the Securities Act, provided in Section 4(a)(2) of the Securities Act and Rule 506(b) promulgated thereunder.

Concurrent with the closing of the IPO on November 25, 2024, any contingencies disclosed above related to the accounting treatment recognizing the conversion of debt to equity for the following private transactions were lifted as a result of the IPO (see Notes 5 and 6):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The 2022 and 2023 Convertible Promissory Notes which were previously exchanged for 165,607 shares of common stock and 25,369 prepaid warrants to purchase common stock (See Note 13);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The 2023 Series — Convertible Whiskey Special Ops 2023 Notes and related warrants which were previously exchanged for 119,954 shares of common stock and 27,346 prepaid warrants to purchase common stock (See Note 12);

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The $399,667 received from the two separate investors under the terms of the May 2024 and July 2024 factoring agreements, including accrued fees and 4,218 related warrants, which was exchanged for an aggregate of 44,291 shares of Series A Preferred Stock and 1,248 warrants to purchase shares of common stock at $80 per share (including $266,667 received from a related party, which was exchanged for 29,661 shares of Series A Preferred Stock, and 833 warrants). (See Notes 5 and 13.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The $250,000 received from an investor under the terms of a July 2024 accounts receivable factoring agreement, including accrued fees, which was exchanged for 27,700 shares of Series A Preferred Stock, including 781 warrants to purchase shares of common stock at $80 per share. (See Notes 5 and 13.)

In addition to the Common Warrants discussed above, pursuant to the Underwriting Agreement dated November 21, 2024, by and between the Company and the underwriters named therein (the "Representative"), the Company issued 4,218 of Representative's Warrants to the Representative with an initial exercise date on or after May 24, 2025, an exercise price of $80 per share, and an expiration date of November 21, 2029.

At a special meeting of stockholders held on September 18, 2025, the Company's stockholders approved all of the proposals on the agenda related to the Company's previously announced PIPE transaction, and other actions, including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the issuance of Pre-Funded Warrants and shares of common stock upon the exercise of the Pre-Funded Warrants;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• the issuance of shares of common stock, restricted stock unit awards, and shares of common stock upon the exercise of warrants issued pursuant to advisory agreements between certain advisors and the Company related to the PIPE transaction discussed above;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an amendment to the Company's Second Amended and Restated Certificate of Incorporation, as amended, to increase the number of authorized shares of capital stock from 495,000,000 shares to 995,000,000 shares;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an amendment to the Company's Certificate of Incorporation to effect a reverse stock split of the Company's common stock at a reverse stock split ratio ranging from 1:5 to 1:20, without reducing the authorized number of

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

shares of common stock, and to authorize the Board to determine, at its discretion, the timing of the amendment and the specific ratio of the reverse stock split, without further approval or authorization of the Company's stockholders; and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• an amendment to the Company's 2024 Equity Incentive Plan, as amended, to increase the shares available for issuance under the 2024 Plan from 250,000 shares to 1,750,000 shares.

**Common stock** — On October 31, 2023, the Company's Board of Directors and shareholders increased the number of shares the Company is authorized to issue from 3,000,000 shares to 10,000,000 shares, including 9,500,000 shares of common stock and 500,000 shares of Founders Common Stock, par value of $0.0001 per share (which Founders Common Stock had four votes per share). The key terms of the common stocks are summarized below:

*Dividends* — The holders of common stock and Founders Common Stock are entitled to receive dividends if declared by the Board of Directors. No dividends have been declared since the inception of the Company.

*Voting rights* — The holders of Founders Common Stock were entitled to four votes for each share of Founders Common Stock and general common stockholders were entitled to one vote for each share of general common stock. The designation of Founders Common Stock was terminated upon the completion of the IPO and now all common stock is treated as general common stock, with each share having one vote.

Upon approval of the April 2024 increase in authorized shares, the 2022 and 2023 Convertible Notes were exchanged (contingent upon the consummation of the Company's initial public offering) for 165,607 additional shares of common stock and 25,369 prepaid warrants; The actual unconditional exchange of the 2022 and 2023 Convertible Notes and reclassification of the aggregate fair value of exchanged notes (of $15,278,168 as of November 25, 2024, (the date of the Company's initial public offering) was reclassified from Convertible Notes to equity (of Common Stock Par Value of $382 and Paid-in-capital of $15,277,786) under the terms of the Subscription Exchange Agreement upon the closing of the Company's initial public offering — which occurred on November 25, 2024 and was the remaining prerequisite for the unconditional exchange of the 2022 and 2023 Convertible Notes for equity.

Upon approval of the April 2024 increase in authorized shares described below, the Whiskey Special Operation Convertible Notes were exchanged (contingent upon the consummation of the Company's initial public offering, which occurred on November 25, 2024) for 119,954 additional shares of common stock and 27,346 prepaid warrants; The actual unconditional exchange of the Convertible Notes and reclassification of the aggregate fair value of exchanged notes (of $11,784,068 as of November 25, 2024, (the date of the Company's initial public offering) was reclassified from Convertible Notes to equity (of Common Stock Par Value of $295 and Paid-in-capital of $11,783,773) under the terms of the Subscription Exchange Agreement upon the closing of the Company's initial public offering — which occurred on November 25, 2024) and was the remaining prerequisite for the unconditional exchange of the Whiskey Special Operation Convertible Notes for equity.

As of September 30, 2025, the Company had approximately 9,147,963 shares of common stock issued and outstanding. During the three and nine months ended September 30, 2025 and the year ended December 31, 2024, respectively, the Company repurchased 0, 0 and 1 shares of common stock and 7,402,075, 7,564,265, and 15,892 warrants to purchase common stock were exercised.

In the second quarter of 2024, the Company's Board of Directors and shareholders took certain actions and approved amendments to the Company's amended and restated certificate of incorporation in preparation for the Company's initial public offering (which occurred on November 25, 2024) (the "Actions and Amendments"). These Actions and Amendments, included, among other things:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• filing a second amendment to the Company's amended and restated certificate of incorporation on April 1, 2024, to increase the Company's authorized capital stock from 10,000,000 shares to 70,000,000 shares, including 69,500,000 shares of common stock and 500,000 shares of Founders Common Stock. The increase in authorized shares included provision for the additional shares to be issued with the Company's anticipated IPO, including those discussed in the following paragraphs, and other future equity activities not yet known.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• filing a third amendment to the Company's amended and restated certificate of incorporation on May 14, 2024, to further increase the Company's authorized capital stock to 75,000,000 shares, including 70,000,000 of common stock and 5,000,000 shares of preferred stock.

In the second quarter of 2025, the Company's Board of Directors and shareholders took certain additional actions and approved an amendment to the Company's second amended and restated certificate of incorporation (the "Second Quarter 2025 Actions and Amendments"). These Second Quarter 2025 Actions and Amendments included, among other things:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• filing a Certificate of Amendment to the Certificate of Designations, Preferences, Powers and Rights of the Series B Convertible Preferred Stock on June 12, 2025 to increase the number of authorized shares of Series B Preferred Stock from 750,000 shares to 850,000 shares; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• filing a first amendment to the Company's second amended and restated certificate of incorporation on June 24, 2025 to increase the total number of authorized shares of capital stock of the Company to 495,000,000 shares, consisting of 490,000,000 shares of common stock and 5,000,000 shares of preferred stock, each with a par value of $0.0001 per share.

The Company's stockholders approved certain amendments to the Company's certificate of incorporation at a September 18, 2025 special meeting (the "Third Quarter 2025 Approved Actions and Amendments"). The Company's board of directors later effectuated the Third Quarter 2025 Approved Actions and Amendments as follows:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• via a September 26, 2025 Second Amendment to the Company's Second Amended and Restated Certificate of Incorporation, as amended, to increase the number of authorized shares of capital stock from 495,000,000 shares to 995,000,000 shares, consisting of 985,000,000 shares of common stock and 10,000,000 shares of preferred stock, each with a par value of $0.0001 per share; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• via an October 31, 2025 Third Amendment to the Company's Second Amended and Restated Certificate of Incorporation, as amended, to effectuate a 1-for-20 reverse stock split, effective November 5, 2025.

**ELOC Agreement** — On January 23, 2025, the Company entered into an equity line of credit purchase agreement (the "ELOC Purchase Agreement") with the ELOC Investor. Pursuant to the ELOC Purchase Agreement, upon the effectiveness of a related resale registration statement under the Securities Act (the "ELOC Registration Statement") (which was subsequently filed on January 24, 2025) the Company had the right from time to time (at the Company's option) to direct the ELOC Investor to purchase up to $15,000,000 of the Company's common stock (subject to certain limitations and conditions. The amount of sales of common stock to the investor under the ELOC Purchase Agreement (the "ELOC Shares"), and the timing of any sales, will be determined by the Company from time to time in its sole discretion and will depend on a variety of factors, including, among others, market conditions, the trading price of the Company's shares and determinations by the Company regarding the use of proceeds from any sale of such ELOC Shares. The net proceeds from any sales under the ELOC Purchase Agreement will depend on the frequency with, and prices at, which the ELOC Shares are sold to the ELOC Investor.

Under the terms of the ELOC Purchase Agreement, as consideration for its entry into the ELOC Purchase Agreement, the Company issued to the ELOC Investor 3,358 Commitment Warrants, which were exercisable to purchase $75,000 worth of common stock priced at the VWAP per share for the trading day preceding the date such documents are executed. The Commitment Warrants had an exercise price of $0.02 per share and could not be exercised if such exercise into common stock, when combined with other common stock owned by the ELOC Investor, would cause its ownership to exceed 4.99% of the Company's overall outstanding common stock. In February 2025, the Company issued 3,358 Commitment Warrants to the ELOC Investor. In February 2025, the ELOC Investor exercised the Commitment Warrants for $67.

On June 13, 2025, the Company filed a Form S-1 Registration Statement under the Securities Act of 1933 to register up to a maximum of an additional 500,000 ELOC Shares (the "June 2025 ELOC Registration Statement"), for an aggregate of 750,000 ELOC Shares available under the ELOC Purchase Agreement, which was approved by the shareholders on June 24, 2025.

Pursuant to the ELOC Purchase Agreement, the Investor also agreed to purchase $1,000,000 of the Company's Series B Preferred Stock, of which $500,000 was purchased, and the Company delivered such Series B Preferred Shares, within twenty four (24) hours after the ELOC Registration Statement was filed with the SEC. The second tranche of $500,000 was

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

purchased, and the Company delivered such Series B Preferred shares, within three trading days following the date the ELOC Registration Statement was declared effective by the SEC. Each share of Series B Preferred Stock had a purchase price of $10.00 per share and a stated value of $12.00 per share, and was to pay dividends at the rate of 15% per annum of the stated value (or $1.80 per share), and was convertible by the holder at any time following the 90<sup>th</sup> day following the date of effectiveness of the ELOC Registration Statement. The conversion of Series B Preferred Stock into common stock was determined by dividing (a) an amount equal to 110% of the sum of (i) the stated value plus (ii) the amount of all accrued and unpaid dividends, by (b) the Conversion Price. The Conversion Price was fixed price equaling the Volume Weighted Average Price on the trading day preceding the date the documents required were executed. The Series B Preferred Stock was subject to redemption by the Company at the Company's option at any time following the ninety (90) day anniversary such Series B Preferred Stock was acquired, but subject to any restrictions on such redemption in the Company's credit facilities, at a redemption price equal to the stated value of the Series B Preferred Stock to be redeemed plus any accrued but unpaid dividends thereon. The shares of common stock that could result from any conversion of Series B Preferred Stock are anticipated to be registered in the Registration Statement resulting from the August 11, 2025 subscription agreements for a private placement. Additional shares of the Company's Series B Preferred Stock may be sold after the date the ELOC Registration Statement becomes effective. As of January 24, 2025, the Conversion Price was $22 per share, and subsequently adjusted to between $9.526 and $22.40 per share based on the price of our stock when the respective investors subsequently executed documents and purchased their shares. Between July 30, 2025 and October 3, 2025, all of the shares of Series B Preferred Stock sold to the ELOC Investor were converted to common stock.

In accordance with the Company's obligations under the ELOC Purchase Agreement and the Registration Rights Agreement, dated as of January 23, 2025, between the Company and the ELOC Investor (the "ELOC Registration Rights Agreement"), the Company filed the ELOC Registration Statement to register the resale by the ELOC Investor of (i) up to $15,000,000 of ELOC Shares (up to 250,000 shares of common stock, and subsequently an additional 500,000 shares of common stock under the June 2025 ELOC Registration Statement) that the Company may elect, in the Company's sole discretion, to issue and sell to the Investor, from time to time under the ELOC Purchase Agreement, and (ii) 3,358 Commitment Shares that would result from the exercise of the Commitment Warrants. Unless earlier terminated, the ELOC Purchase Agreement will remain in effect until the earlier of: (i) January 23, 2028, i.e., the expiry of the 36-month period commencing on the date of the ELOC Purchase Agreement, (ii) the date on which the ELOC Investor has purchased the Maximum Commitment Amount (the "Commitment Period"), or (iii) an earlier date mutually agreed upon by both the Company and the ELOC Investor in the future.

Under the terms of the ELOC Purchase Agreement, the ELOC Investor may not purchase any ELOC Shares under the ELOC Purchase Agreement if such shares, when aggregated with all other shares then beneficially owned by the ELOC Investor and its affiliates would result in the ELOC Investor beneficially owning shares in excess of 4.99% of the number of the Company's shares outstanding.

In the nine months ended September 30, 2025, an aggregate of 598,140 shares of common stock had been sold to the investor under the ELOC Purchase Agreement for aggregate gross proceeds to the Company of $4,817,235...

**Prepaid Warrants to Purchase Common Stock** — Prepaid warrants will be eligible for exercise without the payment of additional consideration at any time that the respective holder beneficially owns a number of shares of common stock that is less than 9.99% of the Company's outstanding shares of common stock for a number of shares that would cause the holder to beneficially own 9.99% of the Company's outstanding shares of common, and having no expiration date. In the nine months ended September 30, 2025: 51,393 prepaid warrants were exchanged for 55,917 shares of Series B Preferred Stock (See also Preferred Stock - Series B below); 16,393 prepaid warrants were issued in connection with the issuance of Series B Preferred Stock, and 153,599 prepaid warrants were exercised for common stock (including 116,067 from a related party), leaving 5,000 prepaid warrants outstanding (including 0 prepaid warrants outstanding of the related party). Subsequent to September 30, 2025, 5,000 prepaid warrants were exercised, leaving 0 prepaid warrants outstanding.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

The following sets forth the outstanding prepaid warrants and common warrants as of September 30, 2025:

---

| | | |
|:---|:---|:---|
| | **Prepaid Warrants** | **Common Warrants** |
| Balance December 31, 2024 | 193599 | 19110 |
| &nbsp;&nbsp;Exercise of Warrants in Exchange for Common Stock | (153599) | (19110) |
| &nbsp;&nbsp;Exercise of Warrants in Exchange for Series B Preferred Stock | (51393) |  |
| &nbsp;&nbsp;Warrants Issued with Series B Preferred Stock | 16393 |  |
| Balance September 30, 2025 | 5000 |  |

---

Upon the closing of the Company's initial public offering on November 25, 2024, the conditional issuances of prepaid warrants and common stock noted in the table above became effective.

In addition to the prepaid warrants and common warrants in the table above: 5,960 warrants to purchase common stock at $0.20 per share were issued in connection with the initial aggregate $250,000 of non-ELOC Investor Series B Preferred Stock subscriptions (see Preferred Stock - Series B below).

In the nine months ended September 30, 2025, 153,599 prepaid warrants (with an exercise price of $0.02 each) were exercised cashlessly for 153,338 shares of common stock (including related party cashlessly exercised 116,067 prepaid warrants for 153,338 shares of common stock) leaving 5,000 prepaid warrants remaining outstanding. In addition, 51,393 prepaid warrants (with an exercise price of $0.02 each) were exercised cashlessly for 55,917 shares of Series B Preferred Stock

During the three months ended September 30, 2025, 13,503 common warrants were exercised (including 12,563 by a related party) leaving 0 common warrants outstanding (including 0 common warrants outstanding of the related party).

**Preferred stock — Series A** — In May 2024 through September 2024, the Company sold $4,948,478 of Series A Convertible Preferred Stock, par value $0.0001 per share (the "Series A Preferred Stock"). The Series A Preferred Stock had a subscription price of $10 per share and a stated value of $12 per share (the "Stated Value"), and included stock purchase warrants to purchase shares of common stock calculated at 25% of the subscription price then divided by $100, with an exercise price equal to the lesser of $100 per share or the price per share at which the common stock is sold in the Company's initial public offering. (Upon the closing of the Company's initial public offering on November 25, 2024, the exercise price was set at the initial public offering price of $80 per share.) The warrants expire June 15, 2029. At any time after June 15, 2027, the Warrants shall be automatically exercised on a cashless basis if the common stock has traded for 5 consecutive trading days at or above 125% of the exercise price (or $100 per share). The Series A Preferred Stock is entitled to receive, out of funds legally available therefore, cumulative dividends at the rate of 15% per annum of the Stated Value (or $1.80 per share) payable if and when declared by the Board of Directors of the Company or upon conversion or redemption of the Series A Preferred Stock.

Dividends on the Series A Preferred Stock may be paid by the Company in cash, by delivery of shares of common stock or through a combination of cash and shares of common stock. If paid in common stock, the holder shall receive a number of shares of common stock equal to the quotient of 110% of the accrued dividends to be paid in common stock divided by the Conversion Price (as defined below). The Company may make payments of dividends in common stock only if the average closing price of the common stock over the five trading days preceding the dividend payment date is at or above the Conversion Price. Holders of the Series A Preferred Stock have no voting rights except as required by law.

Each share of Series A Preferred Stock may be converted at any time at the election of the holder into a number of shares of common stock determined by dividing (a) an amount equal to 110% of the sum of (i) the Stated Value plus (ii) the amount of all accrued dividends, by (b) the then applicable Conversion Price. The "Conversion Price" was initially equal to $100 per share, subject to adjustment to the price per share at which the common stock is sold at the Company's Initial Public Offering if lower than the initial Conversion Price (and was fixed at $80 per share upon the November 25, 2024 initial public offering at $80 per share). Each share of Series A Preferred Stock will automatically be converted on

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

June 15, 2027 into a number of shares of common stock determined by dividing (a) an amount equal to 110% of the sum of (i) the Stated Value plus (ii) the amount of all accrued dividends, by (b) the then-applicable Conversion Price.

Any time on or after June 15, 2025, the Company shall have the right to redeem some or all of the outstanding shares of Series A Preferred Stock from funds legally available therefor, upon at least 30 days prior written notice to the holders of the Series A Preferred Stock, at a redemption price per share equal to 110% of the sum of the Stated Amount, plus all accrued and unpaid dividends on such 494,840 shares of Series A Preferred Stock (or $7,566,104, including accrued dividends of $940,196 as of September 30, 2025) (or $3,221,603 on 210,700 shares of Series A Preferred Stock including accrued dividends of $400,330, excluding the 284,140 shares of Series A Preferred Stock subsequently exchanged for Series B Preferred Stock on May 1, 2025. See also Preferred Stock - Series B below).

The Company received subscriptions for $4,948,478 of Series A Preferred Stock (of which $1,831,265 was from a related party), including $2,025,000 in cash (of which $834,000 was from a related party); $1,155,000 in the form of 525 barrels of aged whiskey (with an average value of $2,200 per barrel and with $259,875 allocated to barrel fixed assets and $895,125 allocated to whiskey inventory); $110,600 was paid by the sale of and transfer to the Company by a related party of an aggregate of 50 barrels of premium aged whiskey (with an average value of $2,212 per barrel and with $24,750 allocated to barrel fixed assets and $85,850 allocated to whiskey inventory); and, $719,919 was paid by the cancellation of outstanding indebtedness (factoring agreements) (of which $296,619 was from a related party). In addition, the Series A Preferred Stockholders who were issued Series A Preferred Stock in July through September 2024 received an additional 25,515 warrants with an exercise price of $120 per share as part of the Series A Preferred Stock subscriptions (the "$120 Warrants") (of which 16,051 of the $120 Warrants were issued to a related party). In September 2024, the 25,515 $120 Warrants (including 16,051 $120 Warrants from a related party) were exchanged for 93,789 shares of Series A Preferred Stock that did not include any related warrants (including 59,001 shares of Series A Preferred Stock that did not include any related warrants for a related party). The value assigned to the $120 Warrants exchanged for Series A Preferred Stock that did not include any warrants was negotiated to be $937,959 (including $590,045 from a related party), or $1.838 per $120 Warrant using a Black-Scholes Valuation model with a then estimated IPO stock price of $100 per share and exercise price of $120 per share. The Company allocated the net proceeds between the warrants and the Series A Preferred Stock using the relative fair value method.

In connection with the $4,948,478 of Series A Preferred Stock, the Company also issued 9,850 warrants to purchase common stock at the lesser of $100 per share or the price per share at which the common stock is sold in the Company's initial public offering (of which 3,028 of the $100 Warrants were issued to a related party). Upon the November 25, 2024 initial public offering at $80 per share, the 9,850 warrants at $100 per share were recalculated and reissued as 12,313 warrants at $80 per share (and the 3,028 related party warrants at $100 per share were recalculated and reissued as 3,785 warrants at $80 per share).

In consideration of purchases of Series B Preferred Stock by certain Series A Preferred Stock holders, on May 1, 2025, an aggregate of 284,140 outstanding shares of Series A Preferred Stock and 5,813 warrants to purchase shares of common stock at $80 per share (of which 183,122 shares of Series A Preferred Stock and 3,785 related warrants to purchase common stock at $80 per share were of a related party) was exchanged for Series B Preferred Stock. See also Preferred Stock - Series B below.

The Series A Preferred Stock has a liquidation preference equal to the greater of (i) 110% of the sum of (a) the Series A Preferred Stock Stated Value, plus (b) the amount of the aggregate dividends then accrued on such share of Series A Preferred Stock and not previously paid, or (ii) such amount per share as would have been payable had all shares of Series A Preferred Stock been converted into common stock immediately prior to such liquidation, dissolution or winding up. Accordingly, the Series A Preferred Stock liquidation preference as of September 30, 2025 (with 210,700 shares outstanding ,of which 0 were to a related party, and a stated value of $2,528,400) was $3,221,603.

**Preferred Stock — Series B** — By written consent dated January 23, 2025 (pursuant to authority conferred upon the Board of Directors by the Company's second amended and restated certificate of incorporation), the Board of Directors designated 750,000 shares of authorized but unissued Preferred Stock as Series B Convertible Preferred Stock (the "Series B Preferred Stock"). In June 2025, the Company's Board of Directors and Shareholders approved an increase in the authorized shares of Series B Preferred Stock from 750,000 shares to 850,000 shares. The shares of Series B Preferred Stock, par value $0.0001 per share, have a Subscription Price of $10 per share and a stated value of $12 per share (the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

"Series B Stated Value"). The Series B Preferred Stock is entitled to receive, out of funds legally available therefor, cumulative dividends at the rate of 15% per annum of the Series B Stated Value (or $1.80 per share) payable if and when declared by the Board of Directors of the Company or upon conversion or redemption of the Series B Preferred Stock.

Dividends on the Series B Preferred Stock may be paid by the Company in cash, by delivery of shares of common stock or through a combination of cash and shares of common stock. If paid in common stock, the holder shall receive a number of shares of common stock equal to the quotient of 110% of the accrued dividends to be paid in common stock divided by the Conversion Price (as defined below). The Company may make payments of dividends in common stock only if the average closing price of the common stock over the five trading days preceding the dividend payment date is at or above the Conversion Price. Holders of the Series B Preferred Stock have no voting rights except as required by law.

Each share of Series B Preferred Stock may be converted at any time at the election of the holder into a number of shares of common stock determined by dividing (a) an amount equal to 110% of the sum of (i) the Series B Stated Value plus (ii) the amount of all accrued dividends, by (b) the then applicable Conversion Price (equal to the VWAP of the common stock on the trading day immediately preceding the original issuance date or such shares of Series B Preferred Stock). Each share of Series B Preferred Stock will automatically be converted on the 36 month anniversary of the original issuance date into a number of shares of common stock determined by dividing (a) an amount equal to 110% of the sum of (i) the Series B Stated Value plus (ii) the amount of all accrued dividends, by (b) the then-applicable Conversion Price.

Any time on or after the 90 day anniversary or the original issue date of such shares of Series B Preferred Stock, the Company shall have the right to redeem some or all of the outstanding shares of Series B Preferred Stock from funds legally available therefor, upon at least 30 days prior written notice to the holders of the Series B Preferred Stock, at a redemption price per share equal to 110% of the sum of the Stated Amount plus all accrued and unpaid dividends on such shares of Series B Preferred Stock.

In connection with the initial aggregate $250,000 of non-ELOC Investor Series B Preferred Stock subscriptions (of which $125,000 was with a related party), the Company also issued 5,960 warrants to purchase common stock at $0.20 per share (of which 2,670 of the warrants were to a related party).

In consideration of purchases of Series B Preferred Stock by certain Series A Preferred Stock holders, on May 1, 2025, certain shareholders agreed to exchange an aggregate of 284,140 shares of Series A Preferred Stock at a negotiated aggregate value of $4,092,560 of Series A Preferred Stock (at Stated Value of $12 per share and including accrued dividends) and 5,813 related warrants to purchase common stock at $80 per share into 409,256 shares of Series B Preferred Stock (including $2,640,430 or 183,122 shares of Series A Preferred Stock and 3,785 warrants to purchase common stock at $80 per share converted into 264,043 shares of Series B Preferred Stock of a related party). The value of Series A Preferred Stock and related warrants exchanged for Series B Preferred Stock was negotiated based upon: the related Stated Value of the Series A Preferred Stock (or 284,140 shares at $12 Stated Value = $3,409,680) and accrued dividends thereon (of $343,392) through May 1, 2025; plus the value of the related warrants to purchase common stock (calculated using a Black Scholes valuation model). Subsequent to the exchange, there were outstanding: 659,437 shares of Series B Preferred Stock; 210,700 shares of Series A Preferred Stock; and, 6,499 warrants to purchase common stock at $80 per share related to the Series A Preferred Stock,

As of September 30, 2025, the Company had received subscriptions for $7,568,540 (756,854 shares) of Series B Preferred Stock (of which $2,995,437 was from a related party) which included: $4,092,560 or 409,256 shares from the exchange of Series A Preferred Stock and related warrants at a negotiated aggregate value (of which $2,640,437 or 264,043 shares was from a related party); $392,000 or 39,200 shares was from the exchange of 35,000 prepaid warrants at a VWAP of $11.20 per prepaid warrant; $167,180 or 16,717 shares was from the exchange of 16,393 prepaid warrants at a VWAP of $10.20 per prepaid warrant; $1,150,000 or 115,000 shares was from the ELOC Investor, of which $499,991 was purchased in January 2025 in conjunction with the execution and registration of the ELOC Purchase Agreement; and $1,766,810 or 176,681 shares was from other investors (of which $355,000 or 35,500 shares was from a related party, of which, one other investor subscription of $100,000 or 10,000 shares included a negotiated 16,393 prepaid warrants to purchase common stock at $0.02 per share).

In conjunction with, the closing of the August 15, 2025 PIPE Offering discussed in Note 7, 741,854 shares of Series B Preferred Stock that would have been eligible to be converted into 894,866 shares of common stock were exchanged for:

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

213,409 shares of common stock; 447,433 prepaid warrants with an exercise price of $0.20 per share that are exercisable for common stock at the earlier of (i) when the common stock closes at $30 per share or higher during a regular trading day or (ii) on the 3 month anniversary of the warrant issuance date; and, 402,690 prepaid warrants with an exercise price of $0.20 per share that are exercisable for common stock at the earlier of (i) when the common stock closes at $40 per share or higher during a regular trading day or (ii) on the 6 month anniversary of the warrant issuance date. (A related party portion thereof being 299,543 shares of Series B Preferred Stock that would be eligible to be converted into 431,793 shares of common stock will be exchanged for: 21,589 shares of common stock; 215,896 prepaid warrants with an exercise price of $0.20 per share that are exercisable for common stock at the earlier of (i) when the common stock closes at $30 per share or higher during a regular trading day or (ii) on the 3 month anniversary of the warrant issuance date; and, 194,306 prepaid warrants with an exercise price of $0.20 per share that are exercisable for common stock at the earlier of (i) when the common stock closes at $40 per share or higher during a regular trading day or (ii) on the 6 month anniversary of the warrant issuance date.) As of September 30, 2025, 15,000 shares of Series B Preferred Stock remained outstanding with a stated value of $180,000) and a liquidation preference of $212,850 (or 449,430 shares of common stock based on the Conversion Price $0.4736). Subsequent to September 30, 2025, in October 2025, the 15,000 shares of Series B Preferred Stock that remained outstanding as of September 30, 2025 were converted into 449,430 shares of common stock.

**Stock options** — The Company's 2018 Equity Incentive Plan was approved by the HDC Board and the HDC shareholders in March 2018. On April 27, 2019, in anticipation of the Company's reorganization on May 1, 2019, the HDHC Board and the HDHC sole stockholder approved HDHC's 2019 Equity Incentive Plan (the "2019 Plan"). Upon the closing of the Company's initial public offering (which occurred on November 25, 2024), the 2024 Equity Incentive Plan (the "2024 Plan") became effective, authorizing the issuance of up to 125,000 shares of common stock. On June 24, 2025, the shareholders approved an increase in the number of shares authorized for issuance under the 2024 Plan to up to 250,000 shares on common stock. On September 18, 2025, the shareholders approved an increase in the number of shares authorized for issuance under the 2024 Plan to up to 1,750,000 shares on common stock. As of September 30, 2025, the Company had made grants of 127,750 shares of common stock under the 2024 Plan, and 1,622,250 shares remained authorized for grant.

The 2024 Plan allows for the grant of incentive stock options ("ISOs"), nonqualified stock options ("NQSOs"), stock appreciation rights ("SARs"), restricted stock, RSU awards, performance shares, and performance units to eligible participants for ten (10) years (until November 2034).

The 2019 Plan allows for the grant of ISOs, NQSOs, SARs, restricted stock, RSU awards, performance shares, and performance units to eligible participants for ten (10) years (until April 2029). The cost of awards under the 2019 Plan generally is based on the fair value of the award on its grant date. The maximum number of shares that may be utilized for awards under the 2019 Plan as of September 30, 2025 is 12,704.

The following sets forth the outstanding ISOs and related activity for the nine months ended September 30, 2025:

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Options Outstanding** | **Number of<br>Shares** | **Weighted- <br>Average <br>Exercise Price <br>Per Share** | **Weighted- <br>Average <br>Remaining <br>Contractual <br>Term (in years)** | **Aggregate <br>Intrinsic Value** |
| Outstanding at December 31, 2024 | 300 | $3157.80 | 0.86 | $0.00 |
| Exercisable at December 31, 2024 | 300 | $3157.80 | 0.86 | $0.00 |
| &nbsp;&nbsp;&nbsp;Forfeited | (179) | $3157.80 |  |  |
| Outstanding at September 30, 2025 | 120 | $3157.80 | 0.93 | $0.00 |
| Exercisable at September 30, 2025 | 120 | $3157.80 | 0.93 | $0.00 |
| Remaining unvested at September 30, 2025 |  | $3157.80 |  |  |

---

ISOs require a recipient to remain in service to the Company, ISOs generally vest ratably over periods ranging from one to four years from the vesting start date of the grant and vesting of ISOs ceases upon termination of service to the Company. Vested ISOs are exercisable for three months after the date of termination of service. The terms and conditions of any ISO shall comply in all respects with Section 422 of the Code, or any successor provision, and any applicable

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

regulations thereunder. The exercise price of each ISO is the fair market value of the Company's stock on the applicable date of grant. The Company used the mean volatility estimate from Varga's 409A valuation based on the median 5-year volumes of select peer companies. Fair value is estimated based on a combination of shares being sold at $3,157.80 up through February of 2019 and the most recent 409A completed when these ISOs were issued in April of 2018 valuing the Company's stock at $3,157.80 per share. No ISOs may be granted more than ten (10) years after the earlier of the approval by the Board, or the stockholders, of the 2019 Plan.

There were no grants in the nine months ended September 30, 2025 and the year ended December 31, 2024. As of September 30, 2025, the Company had $0 of unrecognized compensation expense related to ISOs expected to vest over a weighted average period of 0.0 years. The weighted average remaining contractual life of outstanding and exercisable ISOs is 0.67 years.

**Restricted stock units —** The RSU awards granted in 2019 under the 2019 Plan were granted at the fair market value of the Company's stock on the applicable date of grant. RSU awards generally vest ratably over periods ranging from one to four years from the grant's start date. Upon termination of service to the Company, vesting of RSU awards ceases, and most RSU grants are forfeited by the participant, unless the award agreement indicates otherwise. The majority of RSU awards are "double trigger" and both the service-based component, and the liquidity-event component (including applicable lock-up periods) must be satisfied prior to an award being settled. Upon settlement, the RSU awards are paid in shares of common stock. The Company recognizes the compensation expense for the restricted stock units based on the fair value of the shares at the grant date amortized over the stated period for only those shares that are not subject to the double trigger.

The following table summarizes the RSU activity for the nine months ended September 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
| | **Restricted <br>Stock <br>Units** | **Weighted Average <br>Exercise Price <br>Per Share** |
| Vested and Outstanding at December 31, 2024 | 12271 | $218.60 |
| Granted | 127750 | $24.80 |
| Settled | (140021) | $42.00 |
| Forfeited/Canceled/Expired |  | $— |
| Vested and Outstanding at September 30, 2025 |  | $— |

---

During the three months ended September 30, 2025 and 2024, the Company recognized $(77,145) and $0, respectively; and during the nine months ended September 30, 2025 and 2024, the Company recognized $3,050,663 and $0, respectively, of stock-based compensation expense in connection with RSU awards granted under the plans. Compensation expense for RSU awards is recognized upon meeting both the time-vesting condition and the triggering event condition. In May 2024, 5,268 RSUs were voluntarily terminated, and 125 were issued, leaving 553 issued RSUs to settle at a grant value of $3,157.80 per unit. In May 2024, the Board of Directors approved awarding 11,726 RSUs to employees, directors and consultants with a fair grant value of $80 per unit. These RSUs contain a double trigger and, upon grant, were deemed to have met their time-based service requirements for vesting. They settled on the expiration of the Market Stand-off provision in the 2019 stock incentive plan (or May 24, 2025, which was 180 days from the November 25, 2024 closing of the Company's initial public offering). As of September 30, 2025, 0 RSUs were outstanding.

The following table presents stock-based compensation expense included in the condensed consolidates statements of operations related to RSUs issued under the 2024 Plan:

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

---

| | | |
|:---|:---|:---|
| | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** |
| | **2025** | **2024** |
| Cost of Sales | $121107 | $— |
| Sales and Marketing | 647295 |  |
| General and Administrative | 2282261 |  |
| &nbsp;&nbsp;&nbsp;Total Share-based Compensation | $3050663 | $— |

---

**Equity-classified warrants —** The Company estimates the fair values of equity warrants using the Black-Scholes option-pricing model on the date of issuance with Monte Carlo simulations to determine the probability of warrants being exercisable.

**Contingent Legacy Shareholder Warrants** — On October 30, 2024, the Company issued warrants to purchase common stock that became contingently exercisable upon the closing of an initial public offering (which occurred on November 25, 2024), at the price per share of the Company's initial public offering (or $80 per share) to its common shareholders of record as of May 31, 2023 (the "Contingent Legacy Shareholder Warrants"), that will be exercisable, if at all, provided / contingent upon: if the warrant holder continuously holds the shares such holder owned on May 31, 2023 through the date the warrant is exercised; and if the common stock attains a specified volume weighted average price per share ("VWAP") over a 10-trading-day period (the "10-Trading-Day VWAP") before expiring:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 1 - for up to 38,124 shares of common stock (of which up to 6,417 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 200% of the $80 per share initial public offering price (or $160 per share), and that will expire on the 24-month anniversary of the Company's initial public offering (the "$160 Contingent Legacy Shareholder Warrants");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 2 - for up to 76,248 shares of common stock (of which up to 12,835 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 300% of the $80 per share initial public offering price (or $240 per share), and that will expire on the 42-month anniversary of the Company's initial public offering (the "$240 Contingent Legacy Shareholder Warrants"); and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 3 - for up to 95,311 shares of common stock (of which up to 16,044 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 500% of the $80 per share initial public offering price (or $400 per share), and that will expire on the 60-month anniversary of the Company's initial public offering (the "$400 Contingent Legacy Shareholder Warrants").

The Company recorded a value of $8,828 for the Contingent Legacy Shareholder Warrants as of the October 30, 2024 grant date based on a Black Scholes option pricing model. The assumptions used in the Black-Scholes option pricing model for the Contingent Legacy Shareholder Warrants were as follows:

---

| | |
|:---|:---|
| Weighted Average Expected Volatility | 70% |
| Expected Dividends | —% |
| Weighted Average Expected Term (in years) | 5 |
| Risk-Free Interest Rate | 4.22% |
| Probability Scenarios of meeting contingencies |  |
| &nbsp;&nbsp;&nbsp;Shareholder holds shares owned on May 31, 2023 through warrant exercise date | 95% to 75% |
| &nbsp;&nbsp;&nbsp;Common stock attains a specified 10-Trading-Day VWAP price before expiring | 0.025% to 2.25% |

---

As of September 30, 2025, there were outstanding and exercisable: 31,272 $160 Contingent Legacy Shareholder Warrants; 62,544 $240 Contingent Legacy Shareholder Warrants; and 78,180 $400 Contingent Legacy Shareholder Warrants, (of which 0; 0; and 0, respectively were to a related party) with weighted-average remaining contractual terms of 1.33 years, 2.83 years, and 4.59 years, respectively.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

**Whiskey Note Shareholder Warrants** — On April 1, 2025, the Company issued warrants with an expiration date of April 1, 2028 to purchase 44,207 shares of common stock with an exercise price of $80 per share to common shareholders of record who acquired their common stock through the exchange of Whiskey Notes and whose shares were subject to 100% lockup for 6 months post-IPO, (the "Whiskey Note Shareholder Warrants"). The Whiskey Note Shareholder Warrants will be exercisable if the warrant holder continuously holds all shares of common stock such holder owned on the date of the Company's IPO through the date the warrant is exercised, and then only if the common stock attains a specified volume weighted average price of $160 per share ("VWAP") over a 10-trading-day period (the "10-Trading-Day VWAP") before expiring. The Company recorded the fair value of the Whiskey Note Shareholder Warrants of $152.90 in the three months ended September 30, 2025 based on a Black Scholes option pricing model and Monte Carlo simulation analysis.

**Other equity classified warrants** — During the three months ended September 30, 2025 and 2024, the Company issued a total of 80,867 and 9,150 warrants, respectively, including: 36,659 and 0 warrants to purchase common stock at $0.20 per share issued in connection with the issuance of Series B Preferred Stock (of which, 2,450 and 0 were to a related party); and 44,207 and 0 Whiskey Note Shareholder Warrants to purchase common stock at $80 per share (of which 0 and 0 were to a related party). During the nine months ended September 30, 2025 and 2024, the Company issued a total of 90,186 and 4,575 warrants, respectively, including: 42,619 and 0 warrants to purchase common stock at $0.20 per share issued in connection with the issuance of Series B Preferred Stock (of which, 5,121 and 0 were to a related party); 44,207 and 0 Whiskey Note Shareholder Warrants to purchase common stock at $80 per share; and, 3,358 and 0 Commitment Warrants to purchase common stock at $0.02 per share issued in connection with the ELOC Agreement (that were exercised in February, 2025).

In addition to the Contingent Legacy Shareholder Warrants discussed above, during the year ended December 31, 2024, the Company issued a total of 20,698 equity classified warrants, including: 4,166 warrants at $120 per share in conjunction with July 2024 accounts receivable factoring agreement; 4,218 Underwriter Warrants in conjunction with the Company's initial public offering; and, 9,850 warrants to purchase common stock (of which, 3,028 were to a related party) in connection with the issuance of Series A Preferred Stock. Upon the November 25, 2024 initial public offering at $80 per share, the 9,850 warrants at $100 per share were recalculated and reissued as 12,313 warrants at $80 per share (and the 3,028 related party warrants at $100 per share were recalculated a reissued as 3,785 warrants at $80 per share.). During nine months ended September 30, 2025 and the year ended December 31, 2024, the assumptions used in the Black-Scholes option pricing model were as follows:

---

| | | |
|:---|:---|:---|
| | **For the Nine Months Ended<br>September 30, 2025** | **For the Year Ended <br>December 31, 2024** |
| Weighted Average Expected Volatility | 70% | 70% |
| Expected Dividends | —% | —% |
| Weighted Average Expected Term (in years) | 5 | 5 |
| Risk-Free Interest Rate | 3.88% - 4.66% | 4.22% |

---

As of September 30, 2025 and December 31, 2024, in addition to the Contingent Legacy Shareholder Warrants discussed above, there were outstanding and exercisable warrants to purchase 115,216 and 39,808 , respectively, shares of common stock. As of September 30, 2025, the weighted-average remaining contractual term was 3.91 years for the outstanding and exercisable warrants.

The Underwriting Agreement and the related warrants granted to the Underwriter equal 5% of the total proceeds raised in the Company's November 25, 2024 initial public offering at an exercise price equal to the offering price, or warrants for 4,218 shares at $80 per share. To date, the underwriter has not exercised any of such warrants.

**Correction for Missed Warrants.** — Subsequent to the closing of the August 15, 2025 PIPE Offering, and after consultation with Roth Capital Partners, LLC the Company was notified by Roth that certain 2022 warrants promised to Roth related to the 2022 Convertible Note financing had not been issued yet. The Company and Roth are in the process of reaching agreement on the number of warrants due and will update those details in a future filing.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 8 — STOCKHOLDERS' EQUITY / (DEFICIT)** (cont.)

**Deferred Compensation —** Beginning in May 2023, certain senior level employees elected to defer a portion of their salary until such time as the Company completed a successful public registration of its stock (which occurred on November 25, 2024). Upon success of the Company's initial public offering, each employee was then to be paid their deferred salary plus a range of matching dollars in RSUs (under the new 2024 Plan noted above) for every $1 dollar of deferred salary. As of December 31, 2024, the Company recorded $848,908 of such deferred payroll expense, including $457,730 paid in cash in December 2024, and $391,179 remaining to be paid which is included in accrued liabilities as of September 30, 2025. Accordingly, as of June 30, 2025, upon the expiration of the 6 month post-IPO lockup period (in May 2025) the Company issued approximately $1,894,615 in equity compensation (in the form of 23,682 RSUs) in settlement of the deferred compensation liability. During the six months ended June 30, 2025 certain senior level employees elected to defer an additional $79,275 of their salary. At September 30, 2025, the Company had paid $236,907 of the deferred compensation, leaving a balance of $233,547 remaining to be paid as of September 30, 2025.

**NOTE 9 — ACQUISITION OF THINKING TREE SPIRITS** 

**Business Combinations** — On February 21, 2024, the Company purchased all the outstanding stock of Thinking Tree Spirits, Inc. ("TTS"), which was accounted for as a business combination, requiring assets and liabilities assumed to be measured and recorded at their acquisition date fair values as of the acquisition date. The resolution of the contingent earn out payments will be reviewed at each subsequent reporting period, and any increases or decreases in fair value will be recorded in the income statement as an operating gain or loss.

Under the terms of the stock sale, at the closing of the acquisition on February 21, 2024, the Company paid the shareholders of TTS $670,686 ($720,686, net of $50,000 held back for post-closing accounting true-ups) using shares of common stock of the Company at a negotiated price of $263.20 per share (or 2,547 shares), subject to a true-up provision (to the price per share of the Company's anticipated IPO, if lower — which, as of September 30, 2024, was $100 per share or 6,706 shares) that expired on August 31, 2024, but which was subsequently extended by the parties to after the conclusion of the dissenters rights process under Oregon law (See below).

In September 2024, the Company extended the true-up provision under the terms of the TTS stock sale from August 31, 2024 to the date of settlement of the Thinking Tree Spirits Dissenters Rights Process, resulting in the delay in reclassifying the TTS purchase price liability to equity (under ASC-480). Upon the November 25, 2024 initial public offering at $80 per share, the true-up provision related to the $670,686 at $80 per share equaled 8,383 shares, an increase of 5,835 shares over the original 2,547 shares, but subject to any reductions for payments made to dissenters. (See below).

ASC 480 requires a financial instrument to be classified as a liability if such financial instrument contains a conditional obligation that the issuer must or may settle by issuing a variable number of its equity securities if, at inception, the monetary value of the obligation is predominantly based on a known fixed monetary amount. In September 2024, under the terms of the TTS stock sale, the true-up provision for the $670,686 purchase price payment in the form of common stock was extended through the settlement of the Thinking Tree Spirits Dissenters Rights Process (See below). Once the final determination is made on the amount owed to dissenters, if any, that amount will be deducted from the true-up amount and the resulting number of shares of common stock will be issued at the price per share of the common stock in the Company's initial public offering (which occurred on November 25, 2024, at $80 per share), at which time, the conversion price became fixed and the purchase price no longer qualified to be classified as a liability in accordance with ASC 480, and was reclassified to equity. The estimated fair value of the $127,076 in estimated future contingent values (discussed also below) is recorded as a (long term) liability until such time as their obligation for potential payment becomes established as something more than zero and the payment number of shares is established, at which time, such future contingent payments will likewise be reclassified from liabilities to equity in accordance with ASC 480.

**Thinking Tree Spirits Dissenters' Rights Process** -- In July 2024, three Thinking Tree Spirits shareholders served their notice to exercise dissenters' rights under Oregon law. Dissenters' rights statutes allow a party opposed to certain transactions to demand payment in cash for the value of their interests held rather than receive shares in the resulting entity. All three dissenters rights claims have been settled. As a result, 3,466 shares due to TTS shareholders that were set aside until the dissenters rights claims were finalized, plus 42,350 makeup shares due from earn-out provisions of the TTS

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 9 — ACQUISITION OF THINKING TREE SPIRITS** (cont.)

acquisition, were distributed to the remaining TTS shareholders as of September 30, 2025. No other shares are due for this transaction.

**NOTE 10 — LEASES**

The Company has operating leases for corporate offices, warehouses, distilleries, tasting rooms and certain equipment which have been accounted for using ASC Topic 842. The Company's operating lease terms include periods under options to extend or terminate the operating lease when it is reasonably certain that the Company will exercise that option in the measurement of its operating lease ROU assets and liabilities. The Company considers contractual-based factors such as the nature and terms of the renewal or termination, asset-based factors such as the physical location of the asset and entity-based factors such as the importance of the leased asset to the Company's operations to determine the operating lease term. The Company generally uses the base, non-cancelable lease term when determining the operating lease ROU assets and lease liabilities. The ROU asset is tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be fully recoverable in accordance with Accounting Standards Codification Topic 360, *Property, Plant, and Equipment*.

In January 2025, the Company terminated one warehouse lease in Eugene, Oregon, moving from a 33,000 square feet to an approximately 8,000 square feet lease. The monthly expenses associated with the new lease were reduced from approximately $18,000 per month down to $7,700 per month. The new lease expires in January 2028, with an option for a three year extension. The change in ROU assets and related liabilities both for the terminated lease and the new warehouse lease were captured on the March 31, 2025 balance sheet. The Company also negotiated the reduction of warehouse space of its largest warehouse effective September 15, 2025, reducing annualized expenses for that space by approximately two-thirds.

The following table presents the consolidated lease cost for amounts included in the measurement of lease liabilities for operating leases for the three and nine months ended September 30, 2025 and 2024, respectively:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended <br>September 30,** | **Three Months Ended <br>September 30,** | **Nine Months Ended<br>September 30,** | **Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Lease Cost: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Amortization of Right-of-Use Assets | $103490 | $107618 | $304217 | $365088 |
| &nbsp;&nbsp;&nbsp;Interest on Lease Liabilities | 202299 | 231494 | 657577 | 698609 |
| &nbsp;&nbsp;&nbsp;Operating lease cost | 17640 | 20023 | 75267 | 39356 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total lease cost<sup>(1)</sup> | $323429 | $359135 | $1037061 | $1103053 |

---

____________

(1)Included in "Cost of sales", "Sales and Marketing" and "General and Administrative "expenses in the accompanying consolidated statements of operations.

The following table presents weighted-average remaining lease terms and weighted-average discount rates for the consolidated operating leases as of September 30, 2025 and 2024, respectively:

---

| | | |
|:---|:---|:---|
| | **September 30,** | **September 30,** |
| | **2025** | **2024** |
| Weighted-average remaining lease term – operating leases (in years) | 4.6 | 5.8 |
| Weighted-average discount rate – operating leases | 22% | 22% |

---

The Company's ROU assets and liabilities for operating leases were $2,797,808 and $3,408,855, respectively, as of September 30, 2025. The ROU assets and liabilities for operating leases were $3,303,158 and $3,941,560, respectively, as of December 31, 2024. The ROU assets for operating leases were included in "Operating Lease Right-of-Use Assets, net" in the accompanying consolidated balance sheets. The liabilities for operating leases were included in the "Operating Lease

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 10 — LEASES** (cont.)

Liabilities, Current" and "Operating Lease Liabilities, net of Current Portion" in the accompanying consolidated balance sheets.

Maturities of lease liabilities for the remainder of 2025 and the years through 2029 and thereafter are as follows:

---

| | |
|:---|:---|
| **Years Ending** | **Amounts** |
| 2025 | $308994 |
| 2026 | 1210428 |
| 2027 | 1195583 |
| 2028 | 1092122 |
| 2029 | 1070866 |
| thereafter | 651814 |
| &nbsp;&nbsp;&nbsp;Total lease payments | $5529807 |
| &nbsp;&nbsp;&nbsp;Less: Interest | (2120952) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Lease Liabilities | $3408855 |

---

**NOTE 11 — COMMITMENTS AND CONTINGENCIES**

As an inducement to obtain financing in 2022 and 2023 through convertible notes, the Company agreed to pay a portion of certain future revenues the Company may receive from the sale of FBLLC or the Flavored Bourbon brand to the investors in such financings in the amount of 150% of their subscription amount for an aggregate of approximately $24,495,000.

The Company maintains operating leases for various facilities. See Note 10, Leases, for further information.

**Litigation —** From time to time, the Company may become involved in various legal proceedings in the ordinary course of its business and may be subject to third-party infringement claims.

In the normal course of business, the Company may agree to indemnify third parties with whom it enters into contractual relationships, including customers, lessors, and parties to other transactions with the Company, with respect to certain matters. The Company has agreed, under certain conditions, to hold these third parties harmless against specified losses, such as those arising from a breach of representations or covenants, other third-party claims that the Company's products when used for their intended purposes infringe the intellectual property rights of such other third parties, or other claims made against certain parties. It is not possible to determine the maximum potential amount of liability under these indemnification obligations due to the Company's limited history of prior indemnification claims and the unique facts and circumstances that are likely to be involved in each claim.

**Litigation — CFGI** — On January 31, 2025, CFGI, LLC ("CFGI") commenced a litigation against the Company in the Superior Court, Suffolk County, Massachusetts asserting claims arising under a November 1, 2022 written engagement letter agreement whereby CFGI agreed to provide financial, accounting and tax consulting services to the Company. CFGI alleged that, while the Company made some payments under the amended agreement, CFGI was then owed approximately $730,000, plus interest.

On July 30, 2025, the parties entered into a settlement agreement whereby the Company paid $500,000 in full settlement of all amounts claimed by the plaintiff in the litigation and the litigation was terminated.

**Litigation — Thinking Tree Dissenter** — On April 16, 2025, Kaylon McAlister, a former co-founder of Thinking Tree Spirits, filed suit in the Circuit Court of Oregon against Thinking Tree Spirits and the Company seeking $470,000 under the Oregon dissenter rights statute, plus interest. The parties reached agreement on August 8, 2025 whereby the dissenter relinquished his claims in exchange for $140,000, ending the matter.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 11 — COMMITMENTS AND CONTINGENCIES** (cont.)

As of September 30, 2025 and December 31, 2024, the Company has not been subject to any other pending litigation claims.

**Notice from Nasdaq** — On April 14, 2025, the Company received a notice (the "Notice") from the Nasdaq Stock Market LLC ("Nasdaq"), which indicated that the Company was not in compliance with Nasdaq Listing Rule 5550(a)(2) (the "Minimum Bid Price Requirement"), as the Company's closing bid price for its common stock was below $1.00 per share for the prior thirty (30) consecutive business days.

Pursuant to Nasdaq Listing Rule 5810(c)(3)(A), the Company has been granted a 180-calendar day compliance period, or until October 13, 2025 (the "Compliance Period"), to regain compliance with the Minimum Bid Price Requirement. During the compliance period, the Company's shares of Common Stock will continue to be listed and traded on the Nasdaq Capital Market. If at any time during the Compliance Period, the bid price of the Common Stock closes at or above $1.00 per share for a minimum of ten (10) consecutive business days, Nasdaq will provide the Company with written confirmation of compliance with the Minimum Bid Price Requirement and the matter will be closed.

On October 13, 2025, the Company sought out a second 180-calendar day compliance period. Nasdaq approved that request on October 14, 2025. On November 5, 2025 the Company effectuated a 1-for-20 reverse stock split, which resulted in the stock exceeding the mini bid price and bringing the Company into compliance. Assuming the closing price of the stock stays above the $1.00 Minimum Bid Price Requirement for the 10 consecutive trading days following the November 5, 2025 reverse split effective date, the Company is expected to regain compliance with the Nasdaq listing rule.

If the Company were to again fall out of compliance with a Nasdaq listing requirement Nasdaq will provide notice that the Common Stock will be subject to delisting from the Nasdaq Capital Market. At that time, the Company may appeal any such delisting determination to a Nasdaq hearings panel. (See Notes 1 and 16.)

**Management Fee —** The Company is required to pay a monthly management fee to Summit Distillery, Inc (see Note 13).

**NOTE 12 — RETIREMENT PLANS**

The Company sponsors a traditional 401(k), Roth 401(k) and profit-sharing plan (the "Plan"), in which all eligible employees may participate after completing 3 months of employment. No contributions have been made by the Company during the nine months ended September 30, 2025 and 2024.

**NOTE 13 — RELATED-PARTY TRANSACTIONS**

**Management Agreement**

On October 6, 2014, the Company entered into a management agreement with Summit Distillery, Inc., an Oregon corporation, to open a new Heritage Distilling Company location in Eugene, Oregon. The Company engaged Summit Distillery, Inc. to manage the Eugene location for an annual management fee. The principals and sole owners of Summit Distillery, Inc., are also shareholders of HDHC. For each of the three months ended September 30, 2025 and 2024, the Company expensed a management fee of $45,000, and for each of the nine months ended September 30, 2025 and 2024, the Company expensed a management fee of $90,000 that was paid to Summit Distilling, Inc. The fee is based upon a percentage of the Company's trailing twelve months earnings before interest, taxes and depreciation expense, as defined in the management agreement.

**Other Related Party Transactions**

Beginning in 2022, the Company began a series of financings with a party that is considered a related party for the years ended December 31, 2024 and 2023 by virtue of the number of common stock shares and pre-paid warrants to purchase common stock held by the party. As of September 30, 2025, the related party owned less than 4.99% of the outstanding common stock of the Company, but enough, that when combined with its prepaid warrants, would exceed the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 13 — RELATED-PARTY TRANSACTIONS** (cont.)

4.99% reporting threshold if all such prepaid warrants were to be exercised into common stock. The prepaid warrants contain a 4.99% blocker prohibiting the exercise of such warrants if it would put the party's ownership over the 4.99% reporting threshold. The related party is not required to report the number of prepaid warrants held. Below are details of the transactions with the related party, including those related to notes payable, equity transactions and other activities.

*2023 Barrel Production Contract*

During 2023, the Company entered into a distilled spirits barreling production agreement with the related party for production of 1,200 barrels of distilled spirits over time. There was a prepayment of $1,000,000 made in January 2023. In March 2024, the agreement was amended to 600 barrels for $500,000, with the then $500,000 excess prepayment used to purchase a Whiskey Note in the principal amount of $672,500 and subsequently exchanged (contingent upon the consummation of this offering, which occurred on November 25, 2024) under the terms of a Subscription Exchange Agreement for common stock in conjunction with the February 29, 2024 exchange of Whiskey Notes for common stock in conjunction with the February 29, 2024 exchange of Whiskey Notes for common stock.

*Factoring Agreement(s)*

In May 2024, the Company raised $100,000 under the terms of an accounts receivable factoring arrangement with the related party, with fees of 10% (or $10,000) and $1,000 for every two weeks payment remains overdue. Payment under the factoring agreement is due the earlier of: within three days of receipt of payment under the factored accounts receivable; the achievement of certain fundraising milestones; or June 15, 2024. As of June 30, 2024 the factoring agreement remained unpaid. In July 2024, the investor agreed to exchange his interest in the factoring agreement of $113,285 into a subscription for the purchase of 11,328 shares of Series A Preferred Stock and 250 warrants to purchase shares of common stock at the lesser of $100 per share or the price per shares at which the Company's common stock is sold in the Company's initial public offering (the "$100 Warrants"), and 1,485 warrants at $120 per share (the "$120 Warrants") and related warrants. Upon the November 25, 2024 initial public offering at $80 per share, the 250 warrants at $100 per share were recalculated and reissued as 312 warrants at $80 per share.

As of July 1, 2024, the Company raised an additional aggregate of $299,667 between two separate investors under the terms of a July 2024 accounts receivable factoring arrangement with fees of 10% (or $29,966) and $1,000 (separately, to each of the two investors) for every two weeks payment remains overdue. Additionally, the two investors received five year warrants to purchase an aggregate of 3,327 shares of common stock at $120 per share (or cashlessly following a standard cashless exercise formula). Of the total July 2024 accounts receivable factoring agreement, $166,667 and 2,216 of the warrants are with the related party. Payment under the factoring is due the earlier of: within three days of receipt of payment under the factored receivable; the achievement of certain fundraising milestones; or August 15, 2024. Effective July 31, 2024, the investors agreed to exchange their interests in the factoring agreement of $329,633, including accrued fees and related warrants, for an aggregate of 32,963 shares of Series A Preferred Stock, 749 warrants to purchase shares of common stock at the lesser of $100 per share or the price per share at which the Company's common stock is sold in the Company's initial public offering (the "$100 Warrants"), and 4,343 warrants at $120 per share (the "$120 Warrants"). (Including $166,667 received from the related party, which was exchanged for 18,333 shares of Series A Preferred Stock, 416 related $100 Warrants, and 2,403 related $120 Warrants.) Upon the November 25, 2024 initial public offering at $80 per share, the 936 warrants at $100 per share were recalculated and reissued as 936 warrants at $80 per share, and the 416 related party warrants at $100 per share were recalculated and reissued as 520 warrants at $80 per share.

In September 2024, the $120 Warrants discussed above and in Note 8 (including 16,051 $120 Warrants from the related party) were exchanged for 93,789 shares of Series A Preferred Stock that did not include any related warrants (including 59,001 shares of Series A Preferred Stock that did not include any related warrants for a related party). The value assigned to the $120 Warrants exchanged for Series A preferred Stock that did not include any warrants was negotiated to be $937,959 (including $590,045 from a related party), or $1.838 per $120 Warrant, using a Black-Scholes Valuation model with an estimated IPO stock price of $100 per share and exercise price of $120 per share.

In September 2024, the Company purchased 50 barrels of premium aged whiskey from the related party for $110,600, or $2,212 per barrel (comprised of $495 per barrel and $1,717 of spirits, for an aggregate total of $24,750 to fixed assets and $85,850 to inventory). The $110,600 was paid by the Company in the form of 11,060 shares of Series A Preferred Stock and 276 related warrants to purchase common stock at the lesser of $100 per share or the price per shares at which

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 13 — RELATED-PARTY TRANSACTIONS** (cont.)

the Company's common stock is sold in the Company's initial public offering. Upon the November 25, 2024 initial public offering at $80 per share, the 276 warrants at $100 per share were recalculated and reissued as 345 warrants at $80 per share.

In October 2024, the Company sold 250 barrels of aged whiskey to the related party for $166,667. Under the terms of the sale, in the event the related party resells the barrels back to the Company, the resell prices shall be the price paid per barrel under the agreement plus a 15% simple annual interest rate of 1.25% per month from the date the related party purchased the barrels from the Company. The Company also agreed to store the barrels for the related party at no fee until the related party sells the barrels to either the Company or a third party.

On November 22, 2024 (prior to the Company's initial public offering on November 25, 2024), the related party exchanged 12,500 shares of common stock for 12,500 prepaid warrants to purchase common stock.

In the three and nine months ended September 30, 2025, the related party exercised 60,189 and 116,067 prepaid warrants, respectively, (with an exercise price of $0.20 each) cashlessly for 60,077 and 115,872 shares of common stock, leaving 0 prepaid warrants outstanding as of September 30, 2025.

**Related Party Contingent Legacy Shareholder Warrants** (See also Note 8) — On October 30, 2024, the Company issued warrants to purchase common stock that became contingently exercisable upon the closing of an initial public offering (which occurred on November 25, 2024), at the price per share of the Company's initial public offering (or $80 per share) to its common shareholders of record as of May 31, 2023 (the "Contingent Legacy Shareholder Warrants"), that will be exercisable, if at all, provided / contingent upon: the warrant holder continuously holds the shares such holder owned on May 31, 2023 through the date the warrant is exercised; and the common stock attains a specified volume weighted average price per share ("VWAP") over a 10-trading-day period (the "10-Trading-Day VWAP") before expiring:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 1 - for up to 38,124 shares of common stock (of which up to 6,417 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 200% of the $80 per share initial public offering price (or $160 per share), and that will expire on the 24-month anniversary of the Company's initial public offering (the "$160 Contingent Legacy Shareholder Warrants");

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 2 - for up to 76,248 shares of common stock (of which up to 12,835 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 300% of the $80 per share initial public offering price (or $240 per share), and that will expire on the 42-month anniversary of the Company's initial public offering (the "$240 Contingent Legacy Shareholder Warrants"); and,

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Tranche 3 - for up to 95,311 shares of common stock (of which up to 16,044 were to a related party) when the 10-Trading-Day VWAP of the common stock reaches 500% of the $80 per share initial public offering price (or $400 per share), and that will expire on the 60-month anniversary of the Company's initial public offering (the "$400 Contingent Legacy Shareholder Warrants").

As of September 30, 2025, there were outstanding and exercisable: 31,272 $160 Contingent Legacy Shareholder Warrants; 62,544 $240 Contingent Legacy Shareholder Warrants; and 78,180 $400 Contingent Legacy Shareholder Warrants, (of which 0; 0; and 0, respectively were to a related party).

**NOTE 14 — BASIC AND DILUTED NET INCOME / (LOSS) PER SHARE**

The Company computes basic net income / (loss) per share by dividing net income / (loss) for the period by the weighted-average number of common shares outstanding during the period. The Company computes diluted net income / (loss) per share by dividing net income / (loss) for the period by the weighted-average number of common shares outstanding during the period, plus the dilutive effect of the stock options, RSU awards and exercisable common stock warrants, as applicable pursuant to the treasury stock method, and the convertible notes, as applicable pursuant to the if-

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 14 — BASIC AND DILUTED NET LOSS PER SHARE** (cont.)

converted method. The following table sets forth the computation of basic and diluted net income / (loss) per share:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended <br>September 30,** | **For the Three Months Ended <br>September 30,** | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| **Basic earnings per share of common stock:** |  |  |  |  |
| Numerator: |  |  |  |  |
| Net Income / (Loss) for the period | $196263893 | $(3432931) | $185935769 | $5426409 |
| &nbsp;&nbsp;Preferred stock dividend | (198607) | (111650) | (1297350) | (125187) |
| Net Income / (Loss) for the period – basic | $196065286 | $(3544581) | $184638419 | $5301222 |
| Denominator: |  |  |  |  |
| Weighted average number of shares of common stock - basic | 11555389 | 22097 | 4236733 | 21428 |
| Net Income / (Loss) per share of common stock - basic | $16.97 | $(160.41) | $43.58 | $247.40 |
| **Diluted earnings per share of common stock:** |  |  |  |  |
| Numerator: |  |  |  |  |
| Net Income / (Loss) for the period - basic | $196065286 | $(3544581) | $184638419 | $5301222 |
| Change in fair value of dilutive convertible notes |  |  |  | (17801538) |
| Change in fair value of dilutive warrants |  |  |  | (1794334) |
| Net Income / (Loss) for the period - diluted | $196065286 | $(3544581) | $184638419 | $(14294650) |
| Denominator: |  |  |  |  |
| Weighted average number of shares of common stock - basic<sup>(1)</sup> | 11555389 | 22097 | 4236733 | 21428 |
| Conversion of Convertible Notes into Common Stock |  |  |  | 190977 |
| Conversion of Warrants into Common Stock |  |  |  | 16586 |
| Weighted average number of shares of common stock - diluted<sup>(1)</sup> | 11555389 | 22097 | 4236733 | 228991 |
| Net Income / (Loss) per share of common stock - diluted | $16.97 | $(160.41) | $43.58 | $(62.42) |

---

(1)Includes 5,000 prepaid warrants for the nine month period ended September 30, 2025.

Diluted earnings / (loss) per share reflect the potential dilution of securities that could share in the earnings of an entity. For the three and nine months ended September 30, 2024, the calculation of diluted earnings per share includes the dilutive effect of shares issued for the conversion of the convertible notes and related warrants and subtracts the related gains from changes in their respective fair values from net income / (loss). The following number of shares of common stock from the potential exercise or conversion of outstanding potentially dilutive securities were excluded from the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 14 — BASIC AND DILUTED NET LOSS PER SHARE** (cont.)

computation of diluted net income / (loss) per share attributable to common stockholders for the periods presented because including them would have been antidilutive:

---

| | | |
|:---|:---|:---|
| | **For the Three and Nine<br>Months Ended <br>September 30,** | **For the Three and Nine<br>Months Ended <br>September 30,** |
| | **2025** | **2024** |
| ISOs | 119 | 301 |
| RSU Awards | 125000 | 12154 |
| Equity-classified Warrants | 87784 | 16875 |
| Liability-classified Warrants |  | 45417 |
| Legacy Warrants | 176165 |  |
| Warrants issued with Preferred Stock (Series B) | 37498 |  |
| Convertible Notes |  | 147301 |
| Preferred Stock (Series A) | 41597 | 53265 |
| Preferred Stock (Series B)  | 22472 |  |
| &nbsp;&nbsp;&nbsp;Total | 490635 | 275313 |

---

**NOTE 15 — SEGMENT REPORTING**

Due to the launch of the $IP Token treasury reserve strategy in August 2025 and continual assessment of the requirements under ASC 280, Segment Reporting, the Company has reassessed its segment conclusions and determined that effective with this Quarterly Report on Form 10-Q, the Company is presenting two operating and reportable segments: one reportable segment that produces and sells alcohol beverages under various brands (the "Heritage Distilling Segment"); and one segment that manages the Company's intangible digital asset treasury (the "IP Strategy Segment"). In the Heritage Distilling Segment, all brands are predominantly beverages that are manufactured using similar production processes, have comparable alcohol content, generally fall under the same regulatory environment, and are sold to the same types of customers in similar size quantities at similar price points and with similar profit margins. In the IP Strategy Segment, the Company's $IP Token investments are maintained and managed to make a return on investment through validation and staking activities to generate revenue.

The Company's chief operating decision maker ("CODM") is the chief executive officer. The CODM assesses performance for each segment based on revenue and gross profit, which are reported in the condensed consolidated statement of operations. Other costs and expenses of the Company are analyzed on an aggregate basis and not allocated to the segments. The accounting policies for segment reporting are the same as for the Company's consolidated financial statements. As the Company continues its operations of the $IP treasury strategy, it may provide additional data points to the CODM to assist with decision making that will be evaluated for inclusion in the Company's reportable segment disclosure

The following summarizes the Company's operations by segment. There were no IP Strategy Segment activities prior to the three months ended September 30, 2025.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 15 — SEGMENT REPORTING** (cont.)

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** |
| | **2025** | **2024** | **2025** | **2024** |
| Heritage Distilling Segment |  |  |  |  |
| Revenue<sup>(a)</sup> | $1080457 | $1761434 | $3494262 | $5309907 |
| Cost of Revenue | 1103656 | 1131691 | 3018488 | 3523831 |
| Gross Profit | (23199) | 629743 | 475774 | 1786076 |
| IP Strategy Segment |  |  |  |  |
| Revenue<sup>(b)</sup> | 1908544 |  | 1908544 |  |
| Cost of Revenue | 53342 |  | 53342 |  |
| Gross Profit | 1855202 |  | 1855202 |  |
| Total Revenue | 2989001 | 1761434 | 5402806 | 5309907 |
| Cost of Revenue | 1156998 | 1131691 | 3071830 | 3523831 |
| Gross Profit | $1832003 | $629743 | $2330976 | $1786076 |
| (a) Represented as Product Sales and Distillery Services in the condensed consolidated statement of operations. | (a) Represented as Product Sales and Distillery Services in the condensed consolidated statement of operations. | (a) Represented as Product Sales and Distillery Services in the condensed consolidated statement of operations. | (a) Represented as Product Sales and Distillery Services in the condensed consolidated statement of operations. | (a) Represented as Product Sales and Distillery Services in the condensed consolidated statement of operations. |
| (b) Represented as Crypto and Related Revenue in the condensed consolidated statement of operations. | (b) Represented as Crypto and Related Revenue in the condensed consolidated statement of operations. | (b) Represented as Crypto and Related Revenue in the condensed consolidated statement of operations. | (b) Represented as Crypto and Related Revenue in the condensed consolidated statement of operations. | (b) Represented as Crypto and Related Revenue in the condensed consolidated statement of operations. |

---

The CODM does not review disaggregated assets on a segment basis, and therefore, such information is not presented. As a result of the change in operating segments, the Company's reporting units were reassessed, and it was determined that the two operating segments are also reporting units for the purpose of evaluating goodwill for impairment. Since the IP Strategy Segment is a newly-created operating segment that did not have activities prior to the three months ended September 30, 2025, all goodwill was attributed to the Heritage Distilling Segment.

**NOTE 16 — SUBSEQUENT EVENTS**

For its condensed consolidated financial statements as of September 30, 2025 and for the period then ended, the Company evaluated subsequent events through the date on which those condensed consolidated financial statements were issued. Other than the items noted below and in the Notes above, there were no subsequent events identified for disclosure as of the date the condensed consolidated financial statements were available to be issued.

**Exercise of Common Warrants and Prepaid Warrants —** Subsequent to September 30, 2025, 5,000 prepaid warrants and 939 common warrants were exercised for $1,188, leaving 0 prepaid warrants outstanding and 0 common warrants outstanding (including 0 common warrants outstanding of the related party).

2024 Plan Equity Grants — Subsequent to September 30, 2025, the Company made grants of 295,093 shares of RSUs under the 2024 Plan.

**Conversion of Series B Preferred Stock into Common Stock —** Subsequent to September 30, 2025, in October 2025, the 15,000 shares of Series B Preferred Stock that remained outstanding as of September 30, 2025 were converted into 449,430 shares of common stock.

**Deferred Compensation** — Beginning in May 2023, certain senior level employees elected to defer a portion of their salary until such time as the Company completed a successful public registration of its stock (which occurred on November 25, 2024). (See Note 8.) As of September 30, 2025, the Company had a balance of $233,547 of the deferred

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Heritage Distilling Holding Company, Inc.**

**Notes to Condensed Consolidated Financial Statements (unaudited)**

**NOTE 16 — SUBSEQUENT EVENTS** (cont.)

compensation remaining to be paid. Subsequent to September 30, 2025, the Company paid $98,000 of the deferred compensation, leaving a balance of $135,547 remaining to be paid.

**Restructuring and Closure of Tasting Rooms; Production Transition** — On October 23, 2025, the Company announced it would close its five owned and operated tasting rooms in Washington and Oregon effective December 31, 2025, along with the transition of production to third parties contract producers beginning in the first quarter of 2026. These actions are expected to result in significant reductions in net expenses with a resulting positive impact to net income, along with significant reduction headcount and overhead. The elimination of in-house production and the eventual termination of leases associated with operations is also expected to greatly reduced the Company's unabsorbed overhead expense for every case for product it sells, thereby greatly improving margins. The Company will continue to sell spirits through distributors and direct to consumers online, and will continue to work with Tribes to license the Heritage Distilling Company brand and its products for production and sale by Tribes in HDC-branded tasting rooms in or near their casino properties.

**Stock Split —** On September 18, 2025, the Company's stockholders approved an amendment to the Certificate of Incorporation to effect a reverse stock split of the Company's common stock at a reverse stock split ratio ranging from 1:5 to 1:20, without reducing the authorized number of shares of common or preferred stock or changing the par value per share of the common stock, and to authorize the Board to determine, at its discretion, the timing of the amendment and the specific ratio of the reverse stock split, without further approval or authorization of the Company's stockholders. On October 16, 2025, the Board approved, and on November 5, 2025 the Company effected, a 1-for-20 reverse stock split. All share and per share numbers included in these financial statements as of and for all periods presented also reflect the effect of that stock split unless otherwise noted.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations**

*The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our condensed consolidated financial statements and the related notes thereto and other financial information included elsewhere in this filing and the section of this filing entitled "Business." In addition to historical consolidated financial information, the following discussion contains forward-looking statements that reflect our plans, estimates and beliefs. Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section titled "Risk Factors" and elsewhere in this filing. Unless the context otherwise requires, for the purposes of this section, "Heritage," "we," "us," "our," or the "Company" refer to Heritage Distilling Holding Company, Inc. and its subsidiaries.*

**Reverse Stock Split**

On May 11, 2024, our Board and stockholders approved, and on May 14, 2024 we effected, a .57-for-1 reverse stock split. On September 18, 2025, our stockholders approved an amendment to our Certificate of Incorporation to effect a reverse stock split of our common stock at a reverse stock split ratio ranging from 1:5 to 1:20, without reducing the authorized number of shares of common stock, and to authorize the Board to determine, at its discretion, the timing of the amendment and the specific ratio of the reverse stock split, without further approval or authorization of our stockholders. On October 26, 2025, the Board approved, and on November 5, 2025 we effected, a 1-for-20 reverse stock split. All share and per share numbers included in this filing as of and for all periods presented reflect the effect of that such reverse stock split unless otherwise noted.

All share and per share numbers presented in this filing have been rounded individually. As a result, totals may reflect the effect of differences between: aggregating the individually rounded component numbers; and the rounding of the total of the individual component numbers. In cases where rounding occurred, the amount of the rounding difference is not material and are considered to be insignificant.

**Business Overview**

We are a craft distiller producing, marketing and selling a diverse line of award-winning craft spirits, including whiskeys, vodkas, gins, rums, and "ready-to-drink" canned cocktails. We recognize that taste and innovation are key criteria for consumer choices in spirits and innovate new products for trial in our company-owned distilleries and tasting rooms. We believe we have developed differentiated products that are responsive to consumer desires for rewarding and novel taste experiences.

In connection with the development of our cryptocurrency treasury reserve policy, On August 15, 2025, we completed a $223.8 million PIPE transaction wherein we ended up owning 53.2 million $IP Tokens in our digital asset treasury. Details of the PIPE transaction are detail below. The $IP Token is the native cryptocurrency of the Story Network, running on the Story IP layer 1 blockchain. The $IP protocol and related $IP Tokens can be used to pay for computational services on the Story Network, to mint or manage digital rights objects, or to transfer value in network-native transactions. These tokens can also be exchanged for fiat currencies, such as the U.S. dollar, at rates determined on digital asset trading platforms or in individual end-user-to-end-user transactions using decentralized trading protocols. As part of our treasury reserve strategy, we set up a validator business as a reporting segment to generate ongoing recurring revenue from activities associated with such validation efforts.

**Our Spirits Business.** In our spirits business, we compete in the craft spirits segment, which is the most rapidly-growing segment of the overall $288 billion spirits market. According to the American Craft Spirits Association, a craft distillery is defined generally as a distillery that produces fewer than 750,000 gallons annually and holds an ownership interest of 51% or more of a distilled spirits plant that is licensed by the Alcohol and Tobacco Tax and Trade Bureau of the U.S. Department of the Treasury. According to the Craft Spirits Global Market Report 2023 of Grand View Research, the craft spirits segment had revenues of more than $21.4 billion in 2023 and is estimated to grow at a compound annual growth rate ("CAGR") of 29.4% between 2024 and 2030. We believe we are well positioned to grow more than the growth rate of the market by increasing our marketing efforts, increasing the size of our sales teams and broadening our wholesale distribution.

Out of the more than 2,600 craft producers in North America, we have been recognized with more awards for our products from the American Distilling Institute, the leading independent spirits association in the U.S., than any other North American craft distiller for each of the last ten years. Plus, numerous other Best of Class, Double Gold and Gold medals from multiple national and international spirits competitions. We are one of the largest craft spirits producers on the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

West Coast based on revenues and are developing a national reach in the U.S. through traditional sales channels (wholesale, on-premises and e-commerce) and our unique and recently-developed Tribal Beverage Network ("TBN") sales channel. Based upon our revenues and our continued track record of winning industry awards in an increasingly competitive environment, we believe we are one of the leading craft spirits producers in the United States.

We sell our products through wholesale distribution, directly to consumers through our five distilleries and tasting rooms we own and operate in Washington and Oregon and by shipping directly to consumers online where legal. Currently, we sell products primarily in the Pacific Northwest with limited distribution in other states throughout the U.S. In addition, in collaboration with Native American tribes, we have recently developed a new sales, manufacturing and distribution channel on tribal lands that we expect will increase and broaden the recognition of our brand as that network expands nationally.

Our growth strategy for our spirits business is based on three primary areas. First, we are focused on growing our direct-to-consumer ("DtC") sales via shipping to legal purchasers to their homes where allowed. We currently use a three-tier compliant, third-party platform to conduct these sales and deliveries in 46 states in which approximately 96.8% of the U.S. population reside. This allows us to develop a relationship directly with the consumer through higher-margin sales while collecting valuable data about our best performing products. We can then use this data to target the consumer based on location, age, key demographics and product types. With the data collected, we can also retarget and resell to them generating more revenue.

Our DtC sales also support our second growth area, which entails growing our wholesale volume with our distributors through key national accounts both on-premises and off-premises. By building brand recognition for key products in selected regions or states through DtC sales, we can better support the wholesale launch, marketing and product pull-through of those products in partnership with wholesalers in those targeted states. While DtC sales result in singular high-margin sales, growing volume through wholesale distribution is the most efficient way to drive large-scale growth across retail chains.

Third, we are focused on expanded growth of our collaboration with Native American tribes through the TBN model we created. In concert with tribal partners, this sales channel includes Heritage-branded micro production hubs, Heritage-branded stores and tasting rooms and the sale of our products and new tribally-branded products. In the typical TBN collaboration, the tribes own these businesses and we receive a royalty on gross sales through licenses we grant to use our brands, products, recipes, programs, IP, new product development, on-going compliance support and the other support we provide. The TBN is expected to form a network of regional production hubs that will support product trials and sampling, and will generate sales of finished, intermediate and bulk spirits depending on location, equipment and market. Importantly, because these premium spirits will be produced locally, we believe the TBN will promote the positioning of our brands as local and regional. We expect that, as the brands grow and the TBN footprint expands, there will be an important synergy with increased adoption and growth through our wholesale channels in the regions where the TBN locations are driving trial and awareness. Similarly, as demand for our products grows through our wholesale channels, there should be a positive effect on the demand for our products through the tribal distilleries.

**Our Crypto and Related Business.** In August 2025, we determined to focus our growing cryptocurrency efforts on the native cryptocurrency of the Story Network referred to as $IP Tokens. As part of this business segment, we established a new validator business related to $IP Tokens, staking 43.5 million of the 53.2 million $IP Tokens we secured in the August 15, 2025 PIPE transaction. To become a network validator, a holder of $IP Tokens is required to put up or "stake" $IP Tokens as collateral (like a security deposit) that shows the Story Network that it has "skin in the game." A cryptocurrency validator is like a digital "notary" or "referee" in a blockchain network. Its job is to check that transactions on the network are real and follow the network rules. Validators are randomly selected to propose a new block of transactions to be added to the blockchain. When a participant attempts a transaction, that participant is required to pay a minimum "gas" fee. A participant also can opt to pay an additional fee to ensure that its transaction is added to the blockchain more quickly. These fees are denominated in the same cryptocurrency that is evidenced by the blockchain. The validator chosen to propose a block will (when that block is successfully confirmed by the other validator nodes) receive the gas fees for all transactions in the block (known as "execution layer rewards"). In addition, the blockchain automatically issues cryptocurrency as rewards to validators who successfully propose a block. While we currently operate our own Story Network validator services, in the future we may seek to "delegate" a portion of our $IP Tokens to third-party validation service providers in exchange for a percentage of its validation fees.

We are subject to various risks including market risk, liquidity risk, and other risks related to its concentration in a single asset, $IP Tokens. Investing in $IP Tokens is currently highly speculative and volatile.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

The Fair Value of our Intangible Digital Assets, calculated by reference to the principal market price in accordance with U.S. GAAP, relates primarily to the value of the $IP Tokens held by us and fluctuations in the price of $IP Tokens could materially and adversely affect an investment in our stock. The price of $IP Tokens has a limited history. During such history, $IP Token prices have been volatile and subject to influence by many factors, including the levels of liquidity. If digital asset markets continue to experience significant price fluctuations, we may experience losses. Several factors may affect the price of $IP Tokens, including, but not limited to, global $IP Token supply and demand, theft of $IP Tokens from global trading platforms or vaults, failure of a custodian holding our $IP Tokens, competition from other forms of digital currency or payment services, global or regional political, economic or financial conditions, and other unforeseen events and situations.

The $IP Tokens held by us are assets of ours and our stockholders have no specific rights to any specific $IP Token(s). In the event of our insolvency. our assets may be inadequate to satisfy a claim by our creditors or stockholders.

There is currently no clearing house for $IP Tokens, nor is there a central or major depository for the custody of $IP Tokens. There is a risk that some or all of our $IP Tokens could be lost or stolen. There can be no assurance that the Custodian will maintain adequate insurance or that such coverage will cover losses with respect to our SIP Tokens. Further, transactions in $IP Tokens are irrevocable. Stolen or incorrectly transferred $IP Tokens may be irretrievable. As a result, any incorrectly executed $IP Token transactions could adversely affect an investment in us (our stock).

The Securities and Exchange Commission (the "SEC") has stated that certain digital assets may be considered "securities" under the federal securities laws. The test for determining whether a particular digital asset is a "security" is complex and difficult to apply, and the outcome is difficult to predict. Public, though non-binding, statements by senior officials at the SEC in the past have indicated that the SEC did not consider Bitcoin or Ether to be securities, and does not currently consider Bitcoin to be a security. The SEC staff has also provided informal assurances via no-action letter to a handful of promoters that their digital assets are not securities. On the other hand, the SEC has brought enforcement actions against the issuers and promoters of several other digital assets on the basis that the digital assets in question are securities and has not formally or explicitly confirmed that it does not deem Ether to be a security. In June 2023, the SEC brought charges against the Digital Asset Trading Platforms Binance and Coinbase for alleged violations of a variety of securities laws. In November 2023, the SEC brought charges against the Digital Asset Trading Platform Kraken for alleged violations of a variety of securities laws. In these complaints, the SEC asserted that SOL is a security under the federal securities laws. In September 2024, the SEC filed an enforcement action against Mango Labs, LLC, Mango DAO, and Blockworks Foundation, and in October 2024, the SEC filed an enforcement action against Cumberland DRW, LLC, in both instances describing a number of digital assets, including SOL, as examples of "crypto assets that are offered and sold as securities."

If $IP Tokens are determined to be a "security" under federal or state securities laws by the SEC or any other agency, or in a proceeding in a court of law or otherwise, it may have material adverse consequences for $IP Tokens. For example, it may become more difficult for $IP Tokens to be traded, cleared and custodied as compared to other digital assets that are not considered to be securities, which could, in turn, negatively affect the liquidity and general acceptance of $IP Tokens and cause users to migrate to other digital assets. As such, any determination that $IP Tokens are a security under federal or state securities laws may adversely affect the value of $IP Tokens and, as a result, an investment in us (our stock).

In addition, if $IP Tokens are in fact a security, we could be considered an unregistered "investment company" under the Investment Company Act of 1940, which could necessitate our liquidation or delisting from the exchange upon which our stock is traded. In this case, we and any Sponsors may be deemed to have participated in an illegal offering of investment company securities and there is no guarantee that the Sponsor will be able to register us under the Investment Company Act of 1940 at such time, or take such other actions as may be necessary to ensure our activities comply with applicable law, which could force us to liquidate.

As with any computer network, digital asset networks are vulnerable to various kinds of attacks and disruptions. For example, on September 14, 2021, the Solana Network experienced a significant disruption, later attributed to a type of denial of service attack, and was offline for 17 hours, only returning to full functionality 24 hours later. While persons associated with Solana Labs and/or the Solana Foundation are understood to have played a key role in bringing the network back online, the broader community also played a key role, as Solana validators coordinated to upgrade and restart the network. The Solana Network subsequently experienced similar disruptions, and has been subject to multiple similar outages throughout its history. Any such similar outages in the future could have a material adverse effect on the value of $IP Tokens and an investment in us (our stock).

Furthermore, like any smart contract platform that utilizes bridge technology, digital assets transferred to or from other blockchains are vulnerable to certain types of exploits. For example, on February 3, 2022, hackers were able to manipulate the Wormhole bridge smart contract code which enables the transfer of certain digital assets to the Solana Network, to divert approximately 120,000 Ether from the Wormhole bridge to the attacker's Ethereum wallet. While Jump

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

Crypto, the creators of the Wormhole bridge, replenished the stolen Ether, effectively backstopping user losses, they or other creators may not be able to do so again in the future. The development of bridges on the Solana Network is ongoing and further attacks on bridges compatible with the Solana Network could have a material adverse effect on the value of $IP Tokens and an investment in us (our stock).

To the extent a private key required to access an $IP Token address is lost, destroyed or otherwise compromised and no backup of the private keys are accessible, we may be unable to access the $IP Tokens controlled by the private key and the private key will not be capable of being restored by the Story Network. The processes by which $IP Token transactions are settled are dependent on the $IP Token peer-to-peer network, and as such, we are subject to operational risk. A risk also exists with respect to previously unknown technical vulnerabilities, which may adversely affect the value of $IP Tokens.

We rely on third-party service providers to perform certain functions essential to our operations. Any disruptions to our service providers' business operations resulting from business failures, financial instability, security failures, government mandated regulation or operational problems could have an adverse impact on our ability to access critical services and be disruptive to our operations.

We and any transaction Sponsors may be subject to various litigation, regulatory investigations, and other legal proceedings that arise in the ordinary course of our business.

**Key Factors Affecting Our Operating Results**

Management believes that our performance and future success depend on many factors that present significant opportunities, but also pose challenges, including the following:

***Market Price of the $IP Token***

We use the fair value method of accounting to report our operating results, in accordance with U.S. GAAP. We currently own approximately 53.2 million $IP Tokens, some of which were acquired at a significant discount to the then market value, and which may be written down to a lower cost per token at any time that the market value of $IP Tokens is lower (impaired) from the previously recorded cost. For each reporting period, our $IP Token treasury will be reflected at the market price of $IP Tokens and the aggregate change in the fair value of our treasury of $IP Tokens will be reflected as a gain or loss in our condensed consolidated statement of operations. For each reporting period, our condensed consolidated statement of operations will reflect a net gain or loss commensurate with the respective change in market value of a $IP Token (across the number of $IP Tokens that we hold in our treasury). Accordingly, assuming the number of $IP Tokens we hold remains constant at approximately 53.2 million, every $1.00 increase in the market value of a $IP Token will represent a gain of approximately $53.2 million that we must recognize; and, conversely, every $1.00 decrease in the market price of a $IP Token will represent a loss of approximately $53.2 million that we must recognize. The more the $IP Token price increases or decreases in the market, the greater the gain or loss we will be required to report, and depending on market conditions from quarter to quarter, we could see significant swings in gains or losses simply due to marking the value of the $IP tokens we hold to their market value.

***Pricing, Product Cost and Margins***

To date, most of our revenue has been generated by retail sales of our spirits in our retail tasting rooms and through our eCommerce platform. Going forward, we expect to sell our products in a variety of vertical industry markets in partnership with our distributors across states and geographic regions and direct to consumers via third-party fulfillment partners. Pricing may vary by region due to market-specific dynamics and various layers of taxes applied by the states at the different steps of distribution and retail sales. As a result, our financial performance will depend, in part, on the mix of our sales in different markets during a given period and our ability to scale efficiently.

We have experienced modest inflation in some of our raw inputs, particularly in grains, bottles, cans and barrels over the last four years. During the summer of 2025, we re-evaluated our sourcing practices for raw inputs given the current tariff landscape and determined to maintain our current practices. This was in light of the fact that we import few inputs from other countries, and those items we do import (glass bottles and labels) are relatively low-cost items compared to the premium we can charge for our products. Any tariff on a raw input that costs less than $1 will have minimal impact on our pricing or gross margins, and any tariffs we do incur would be relatively small compared to the disruption of switching suppliers and the potential impact out-of-stocks would have on our production plan and revenue. We remain firm that our exposure to the cost of tariffs on our direct inputs remains low, and retaliatory tariffs on American products has no impact on our current customer base or revenue as we do not export. It is too soon to tell what the trickle down or secondary cost impacts will be for our general business operations as a result of the changing tariff landscape.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

While constraints in the freight market caused historically high shipping rates during and after the COVID-19 supply chain disruption, shipping rates have largely returned to their previous levels, even including recent bankruptcy announcements by several freight companies in the U.S. announced over the last two quarters. Employees have been facing financial stress as inflation over the last several years has increased the cost of living across the board, and in the markets in which we operate, annual minimum wage increases for hourly retail and production staff are higher than other parts of the U.S. Unlike singular commodity spikes in the recent past due to an isolated incident, or short-term supply chain issues, the confluences of these factors created pressure across all parts of our operations, requiring us to manage each aspect carefully. Finally, we have begun to see a change in the buying habits of consumers who are looking for "experiences" rather than buying "things," and we believe consumers are electing to buy fewer, but more premium items. We are also seeing reports of Americans electing to consume less alcohol than in the past. While spirits is still gaining market share from beer and wine, an overall reduction in consumption or purchasing has a chilling effect on the market. This is compounded by the number of Americans who are electing to use marijuana as an alternative to consuming alcohol. In some cases, given economic uncertainty we are also seeing some consumer "trade down", spending less on premium items in favor of buying lower cost items in the same categories. As a result, the forgoing factors forced us tore-examine how we engage with consumers at retail and online to ensure our brands stay relevant while getting more aggressive to cut top line expenses and eliminate losses.

On the positive side, there is an historic excess of quality aged bourbon in Kentucky in which more barrels have accumulated to atypical levels as investors piled into the idea of owning barrels of whiskey and bourbon to capitalize on past price appreciation. As a result of the buildup of inventory, we are seeing prices fall for wholesale barrel sales, which works in our favor as we look to expand our *Salute Series* line of spirits. In some cases, the price for barrels of quality aged Kentucky bourbon in bulk have fallen by more than half, reducing our input costs for our most premium products. We view this as a tremendous arbitrage opportunity that works in our favor just as we expand our offerings under the *Salute Series,* especially since we focus marketing our brands to specific populations where our brands and labels resonate the most. Because we sell a relatively small amount of finished spiritists in the market relative to the market as a whole, we can expect to see significant improvements in topline revenue and net income from our spirits segment as our volumes grow.

We source some labels and printed collateral from trusted suppliers in Canada, and tariffs imposed by the Trump administration on Canadian imports in the first quarter of 2025 have resulted in modest increases in the cost of those items. However, these labels and print collateral items typically have a cost ranging from 10 cents to $1.00 each, and because these labels and print items are used for our most expensive and premium products, we do not believe the imposition of tariffs on those items will have a material effect on our gross margin for those products.

***Continued Investment and Innovation***

The performance of our spirits business is dependent on our ability to continue to develop products that resonate with consumers. It is essential that we continually identify and respond to rapidly-evolving consumer trends, develop and introduce innovative new products, enhance our existing products, and generate consumer demand for our products. Management believes that investment in beverage product innovation will contribute to long-term revenue growth, especially in the premium and ultra-premium segments.

***Development of our Cryptocurrency Validator Business***

In August 2025, we completed a private placement of pre-funded warrants in which we received 53.2 million $IP Tokens. In September 2025, we completed the testing of a validator to stake a large portion of those tokens to earn yield. By mid-September 2025, we completed the testing and onboarding of the bulk of our $IP Tokens onto the validator, from which we earn significant yield on a daily basis in the form of new $IP Tokens awarded to us. We will report our earnings from our validator services quarterly, reporting the income in U.S. dollars, with the value of any $IP Token rewards to be determined based on the market price of the $IP Token as reported publicly on Coinbase as of the time such rewards are earned. The amount of $IP Tokens we earn, and the value per token, could have significant impact on our overall revenue, gross margins and net income on a quarterly and annual basis, and could add significantly to our overall value proposition as a company. Factors that impact the success of our validator efforts and the value we are attempting to create include, but are not limited to, the overall uptime of our validator, the reliability of third-party systems we use to house and operate our validator efforts, the demand for validating services on the Story Network at any given time or over any given length of time, the number of other validators providing services to the Story Network, other network validators offering similar services at less cost to secure market share at our expense, the integrity and uptime of the Story Network and the demand or lack thereof for any layer 2 apps on the Story Network that drive demand for validator services, among others. The value of our validator efforts and the amount of income we might realize from those efforts are tied directly to the value of the $IP Token in the market at any given time or over any given length of time, and are driven by market dynamics.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Key Components of Results of Operations**

***Net Sales***

Our spirits business net sales consist primarily of the sale of spirits and services domestically in the United States. Customers consist primarily of wholesale distributors and direct consumers. Substantially all revenue is recognized from products transferred at a point in time when control is transferred, and contract performance obligations are met. Service revenue represents fees for distinct value-added services that we provide to third parties, including production, bottling, marketing, consulting and other services, including for the TBN, aimed at growing and improving brands and sales. Service revenue is recognized over the period in which the service is provided.

Our blockchain rewards revenue is primarily generated through participation in proof-of-stake networks, where we validate or create blocks on the Story Network using staking validators we control. In exchange for these validation services, we earn $IP Tokens—the native token of the Story Network. Revenue is recognized at the point in time when a block is successfully created or validated and the related rewards are transferred to a digital wallet we control. Each block validation represents a distinct performance obligation. For the three and nine months ended September 30, 2025, we recognized blockchain rewards revenue on a gross basis, as we act as principal in the majority of our contracts by providing the $IP Tokens required for staking. Blockchain rewards are recorded in other revenue on the condensed consolidated statements of operations. Revenue is measured based on the number of tokens received and their fair value at contract inception.

***Cost of Sales***

We recognize the spirits business cost of sales in the same manner that the related revenue is recognized. Our cost of sales consists of product costs, including manufacturing costs, duties and other applicable importing costs, shipping and handling costs, packaging, warranty replacement costs, fulfillment costs, warehousing costs, and certain allocated costs related to management, facilities and personnel-related expenses associated with supply chain logistics.

We recognize the staking and validator business cost of sales in the same manner that the related revenue is recognized. Our cost of sales consists of AWS data center incidences that run the validator protocol and software, financial software to track each token earned and their value, consulting agreements related to managing the validator work and contracted computer programmers to insure validator uptime.

***Gross Profit and Gross Margin***

Our gross profit is the difference between our revenues and cost of sales. Gross margin percentage is obtained by dividing gross profit by our revenue. Our gross profit and gross margin are, or may be, influenced by several factors, including:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Market conditions that may impact our pricing;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our cost structure for manufacturing operations, including contract manufacturers, relative to volume, and our product support obligations;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our capacity utilization and overhead cost absorption rates;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our ability to maintain our costs on the components that go into the manufacture of our products; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Seasonal sales offerings or product promotions in conjunction with plans created with our distributors or retail channels.

We expect our gross margins to fluctuate over time, depending on the factors described above.

***Sales and Marketing***

Sales and marketing expenses consist primarily of employee-related costs for individuals working in our sales and marketing departments, our tasting room general managers and Cask Club directors, our hourly tasting room sales associates, the executives to whom all general managers report, and the executives whose primary function is sales or marketing, and rent and associated costs for running each tasting room. The expenses include our personnel responsible for managing our e-commerce platform, wages, commissions and bonuses for our outside sales team members who market and sell our products to distributors and retail end users and the associated costs of such sales. Sales and marketing expenses also include the costs of sports and venue sponsorships, radio, television, social media, influencers, direct mail and other

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

traditional marketing costs, costs related to trade shows and events and an allocated portion of overhead costs. We expect our sales and marketing costs will increase as we expand our headcount, open new locations in partnership with tribes, expand our wholesale distribution footprint and initiate new marketing campaigns.

***General and Administrative***

General and administrative expenses consist primarily of personnel-related expenses associated with our executive, finance, legal, insurance, information technology and human resources functions, as well as professional fees for legal, audit, accounting and other consulting services, and an allocated portion of overhead costs. We expect our general and administrative expenses will increase on an absolute dollar basis as a result of operating as a public company, including expenses necessary to comply with the rules and regulations applicable to companies listed on a national securities exchange and related to compliance and reporting obligations pursuant to the rules and regulations of the SEC, as well as increased expenses for general and director and officer insurance, investor relations, directors fees and other administrative and professional services. In addition, we expect to incur additional costs as we hire additional personnel and enhance our infrastructure to support the anticipated growth of our business. We expect that the one-time large costs associated with preparing our initial public offering will not need to be recurring expenses, allowing us to focus on baseline costs.

As of September 30, 2025, we had outstanding restricted stock units ("RSUs") that, upon vesting, will settle into an aggregate of 125,000 shares of common stock based upon the grant date with a fair value of $14.56 per unit. We recognized an aggregate of $2,684,395 of previously-unrecognized compensation expense for RSU awards upon completion of our IPO. Included in the previously-unrecognized compensation expense are an aggregate of 11,726 RSUs to employees, directors and consultants that the Board of Directors approved in May 2024, with a fair grant value of $80 per unit. These RSUs contained a double trigger and, upon grant, were deemed to have met their time-based service requirements for vesting.

***Interest Expense***

Interest expenses include cash interest accrued on our secured debt, cash interest and non-cash interest paid or accrued on our notes payable, interest on leased equipment or assets, and costs and interest on credit cards.

***Change in Fair Value of Intangible Digital Assets***

Our intangible digital assets consist solely of $IP Tokens in our digital treasury. These assets are remeasured to fair value at the end of each reporting period, with changes recognized in Change in Fair Value of Intangible Digital Assets on the condensed consolidated statements of operations. For the three and nine months ended September 30, 2025, we recognized a fair value gain of approximately $245,841,000, driven by market fluctuations in the Story Network's native token. As of September 30, 2025, the fair value of intangible digital assets on our condensed consolidated balance sheet was $455,648,074 using the closing price per $IP Token of $8.54 We continue to hold substantially all $IP Tokens for investment and may stake them periodically.

***Change in Fair Value of Convertible Notes and Warrant Liabilities***

We elected the fair value option for the convertible notes we issued in 2022 and 2023 (the "Convertible Notes") and the warrants that were issued in connection with the Convertible Notes under ASC Topic 825, *Financial Instruments*, with changes in fair value reported in our consolidated statements of operations as a component of other income (expense). We believe the fair value option better reflects the underlying economics of the Convertible Notes and the related warrants given their embedded conversion or exercise features. As a result, the Convertible Notes and the related warrants were recorded at fair value upon issuance and were subsequently remeasured at each reporting date until they were converted upon the occurrence of our IPO on November 25, 2024. Accordingly, the Convertible Notes and the related warrants are recognized initially and subsequently (through and including their exchange for common stock, or in the case of the warrants, the fixing of their exercise price) at fair value, inclusive of their respective accrued interest at their stated interest rates, which were included in convertible notes on our consolidated balance sheets. The changes in the fair value of the Convertible Notes and related warrants were recorded as "changes in fair value" as a component of other income (expenses) in our consolidated statements of operations. The changes in fair value related to the accrued interest components of the Convertible Notes were also included within the single line of change in fair value of convertible notes on our consolidated statements of operations. Upon the initial public offering of our common stock (on November 25, 2024), the fair value of the Convertible Notes and related warrants were converted to equity effective November 25, 2024.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

***Changes in Fair Value of Investment in Flavored Bourbon, LLC***

As of September 30, 2025 and December 31, 2024, respectively, we had a 12.2% and 12.2% ownership interest in Flavored Bourbon, LLC, respectively, and did not record any impairment charges related to our investment in Flavored Bourbon, LLC for the year ended December 31, 2023. In January 2024, Flavored Bourbon LLC conducted a capital call, looking to raise $12 million from current and new investors at the same valuation as its last raise. We chose not to participate in the raise, but still retained our rights to full recovery of our capital account of $25.3 million, with the Company being guaranteed a pay out of this $25.3 million, which we must be paid in the event the brand is sold to a third party, or we can block such sale. As of the end of 2024, a total of $9,791,360 of the $12 million had been raised, and it was unclear if an effort would be made to round out the remainder of the initial targeted raise. We retain a 12.2% ownership interest in this entity plus a 2.5% override in the waterfall of distributions. As a result of the January 2024 capital call, in accordance with adjusting for observable price changes for similar investments of the same issuer pursuant to ASC 321 as noted above, we performed a qualitative assessment of our Investment in Flavored Bourbon, LLC. On the basis of our analysis we determined that the fair value of our Investment in Flavored Bourbon, LLC, should be adjusted to $14,285,000, with the resulting increase in fair value of $3,421,000 recorded as gain on increase in value of Flavored Bourbon, LLC on our condensed consolidated statement of operations for the six months ended June 30, 2024, and recorded no further adjustment in the value of Flavored Bourbon, LLC through the remainder of 2024.

***Changes in Fair Value of Convertible Notes***

As of September 30, 2024, the fair value of the Convertible Notes that were issued in 2022 and 2023 and were exchanged in October and November 2023 for a fixed number of shares of common stock and prepaid warrants, was revalued to $18,482,353, which reflected the impact of the then-anticipated pricing of our initial public offering of $100 per share in the valuation calculation methodology. Upon the effectiveness of our initial public offering (on November 25, 2024), the fair value of the Convertible Notes decreased and was reclassified from a liability to equity in the amount of $15,278,168 (representing the 165,607 shares of common stock and 25,369 prepaid warrants for which the Convertible Notes were exchanged multiplied by the price per share of our common stock of $80 in the November 25, 2024 initial public offering, with the remaining $3,204,185 recorded as a gain for the decrease in fair value of those Convertible Notes for the period from September 30, 2024 to the date of our initial public offering (November 25, 2024), which is the date on which the contingent treatment of the liability associated with such convertible notes is relieved and they were reclassified to equity.

As of September 30, 2024, the fair value of the convertible notes issued in 2023 and 2024 (the "Whiskey Notes") and related warrant liabilities, which notes and warrants were exchanged for 119,954 shares of common stock and 27,346 prepaid warrants in April 2024, was $14,283,752 and $18,658, respectively, which reflected the impact of the then-anticipated pricing of our initial public offering of $100 per share in the valuation calculation methodology. Upon the effectiveness of our initial public offering (on November 25, 2024), the fair value of such convertible promissory notes and related warrant liabilities decreased and was reclassified from a liability to equity in the aggregate amount of $11,784,068 (representing the 119,954 shares of common stock and 27,346 prepaid warrants for which the Whiskey Notes were exchanged multiplied by the price per share of our common stock of $80 in our November 25, 2024 initial public offering, with the remaining $2,499,684 recorded as a gain for the decrease in fair value of those convertible notes and related warrant liabilities for the period from September 30, 2024 to the date of our initial public offering (November 25, 2024), which is the date on which the contingent treatment of the liability associated with such convertible notes is relieved and they were reclassified to equity.

As the exchange of the Convertible Notes to common stock was conditioned upon the closing of our initial public offering of common stock prior to a specified date, the aggregate fair value of the Convertible Notes continued to be reflected as a liability on our consolidated balance sheet until the closing of our initial public offering (November 25, 2024), at which time the Convertible Notes were reclassified from convertible notes payable to equity, as the remaining contingency to the exchange of the Convertible Notes to common stock was then satisfied. With the satisfaction of that remaining contingency, the exchange of the convertible notes payable for common stock qualified for equity classification.

***Changes in Fair Value of Warrant Liabilities***

We issued certain warrants for the purchase of shares of our common stock in connection with the issuance of certain Convertible Notes and classified such warrants as a liabilities on our consolidated balance sheet pursuant to ASC Topic 480 because, when issued, the warrants were to settle by issuing a variable number of shares of our common stock based on the then-unknown price per share of our common stock in our IPO. The warrant liabilities were initially recorded at fair value on the issuance date of each warrant and are subsequently remeasured to fair value at each reporting date. Changes in the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

fair value of the warrant liabilities are recognized as a component of other income (expense) in the consolidated statements of operations. As originally drafted, changes in the fair value of the warrant liabilities are recognized until the warrants are exercised, expire or qualify for equity classification.

In April 2024, certain of such warrants and the related Convertible Notes were exchanged (contingent upon the consummation of our initial public offering, which occurred on November 25, 2024, which contingency is now lifted) for common stock. The remaining warrants, which remain outstanding subsequent to the closing of our initial public offering, were amended to fix the exercise price at $120 per share effective upon the closing of our initial public offering, thereby removing the floating price optionality. The fixing of the exercise price allowed us to reclassify the warrant liabilities as equity on a pro forma basis, per ASC Topic 420 as of November 25, 2024 (the date of our initial public offering).

***Income Taxes***

Our income tax provision consists of an estimate for U.S. federal and state income taxes based on enacted rates, as adjusted for allowable credits, deductions, uncertain tax positions, changes in deferred tax assets and liabilities and changes in tax law. We are conducting a Section 382 net operating loss ("NOL") review to determine to what extent our past NOLs can be used moving forward given the size of the August 15, 2025 PIPE and the total number of new shares issued relative to our previously outstanding shares of common stock. We anticipate that report will be finalized in time for the filing of our annual report.

**Comparison of the Results of Operations for the Three Months Ended September 30, 2025 and 2024** 

The numbers presented below that have been rounded for presentation purposes and have been rounded individually. As a result, totals may reflect the effect of differences between: aggregating the individually rounded component numbers; and the rounding of the total of the individual (non-rounded) component numbers. In cases where rounding occurred, the amount of the rounding difference is generally $1,000 or less. Such differences are considered to be insignificant. The following table summarizes our results of operations for the three months ended September 30, 2025 and 2024.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

---

| | | | |
|:---|:---|:---|:---|
| | **For the Three Months Ended<br>September 30,** | **For the Three Months Ended<br>September 30,** | |
| | **2025** | **2024** |<br>**Change** |
| Net Revenue  |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | $815514 | $1375230 | $(559716) |
| &nbsp;&nbsp;&nbsp;Services | 264943 | 386204 | (121261) |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 1908544 |  | 1908544 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Net Revenue | 2989001 | 1761434 | 1227567 |
| Cost of Revenue |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | 1074878 | 1117516 | (42638) |
| &nbsp;&nbsp;&nbsp;Services | 28778 | 14175 | 14603 |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 53342 |  | 53342 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Cost of Revenue | 1156998 | 1131691 | 25307 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Gross Profit | 1832003 | 629743 | 1202260 |
| Operating Expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Sales and Marketing | 1023935 | 1271063 | (247128) |
| &nbsp;&nbsp;&nbsp;General and Administrative | 1956900 | 1438770 | 518130 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Operating Expenses | 2980835 | 2709833 | 271002 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Loss | (1148832) | (2080090) | 931258 |
| Other Income (Expense) |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest Expense | (497975) | (661643) | 163668 |
| &nbsp;&nbsp;&nbsp;Gain on Extinguishment of Debt | 1673127 |  | 1673127 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Intangible Digital Assets | 245841410 |  | 245841410 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Convertible Notes |  | 29288 | (29288) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Warrant Liabilities |  | (720550) | 720550 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Contingency Liability | (62424) |  | (62424) |
| &nbsp;&nbsp;&nbsp;Other (Income) / Expense | (114619) | 64 | (114683) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Other Expense | 246839519 | (1352841) | 248192360 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income / (Loss) Before Income Taxes | 245690687 | (3432931) | 249123618 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income Taxes | (49426794) |  | (49426794) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Income / (Loss) | $196263893 | $(3432931) | $199696824 |
| Net Income / (Loss) Per Share, Basic | $16.97 | $(160.41) | 177.38 |
| Weighted Average Common Shares Outstanding, Basic | 11555389 | 22097 | $11533292 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Income / (Loss) Per Share, Diluted | $16.97 | $(160.41) | $177.38 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted Average Common Shares Outstanding, Diluted | 11555389 | 22097 | 11533292 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

***Net Sales - Spirits Business***

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $816000 | $1375000 | $(559000) |
| Services | 265000 | 399000 | (134000) |
|  | $1081000 | $1774000 | $(693000) |

---

Net sales were approximately $1,081,000 and $1,774,000 for the three months ended September 30, 2025 and 2024, respectively, a decrease of approximately $693,000, or 39.1%, period over period.

The approximately $559,000 net decrease in products sales, period over period, included:

---

| | | | |
|:---|:---|:---|:---|
| **Products Sales - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
| **Products Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Wholesale | $230000 | $492000 | $(262000) |
| Retail | 586000 | 845000 | (259000) |
| Third Party |  | 38000 | (38000) |
|  | $816000 | $1375000 | $(559000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Beginning in the second quarter of 2025, we were involved in reevaluating our options and opportunities related to several cryptocurrency treasury strategies vis a vis our overall retail focus while working to reduce overhead and preserve cash as we evaluated several possible cryptocurrency transactions. As a result, we pulled back on significant marketing spend for our goods and services as we focused our attention on evaluating the cryptocurrency landscape. The year-over-year approximate $259,000 decrease included second quarter 2024 DtC sales decrease from continued sales of the Salute Series Army initial edition and the launch of the D-Day Series which included three products. DtC sales for second quarter 2025 was a more modest launch of two new editions in support of Green Beret heroes and the 80th anniversary of the battle of Iwo Jima. A portion of the reduction in retail revenue in the three months ended September 30, 2025 versus 2024 was also from the continued reduction of hours in some of our brick-and-mortar retail locations in April through May 2025, and the decision to close some locations on Mondays and Tuesdays to reduce labor expenses on our slowest retail sales days during the quarter. During the same period in 2024 our retail locations were open seven days per week. We reopened those locations on Mondays and Tuesdays as we approached the Memorial Day holiday to take advantage of higher summer foot traffic. Also contributing to the decrease was the closure of our Thinking Tree Spirits location that was open in the second quarter 2024.

The approximately $134,000 decrease in net sales of services period over period included:

---

| | | | |
|:---|:---|:---|:---|
| **Services Sales - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
| **Services Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Third Party Production | $6000 | $6000 | $— |
| Retail Services | 252000 | 365000 | (113000) |
| Consulting and Other | 7000 | 28000 | (21000) |
|  | $265000 | $399000 | $(134000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $113,000 decrease in retail services was the result of the reduction of hours in some of our brick-and-mortar retail locations as we made the decision to close some locations on Mondays and Tuesday to reduce labor expenses on our slowest retail sales days during the quarter. During the same period in 2024 our retail locations were open seven days per week. We reopened those locations on Mondays and Tuesdays as we approached the Memorial Day holiday to take advantage of higher summer foot traffic. A portion of the change

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

was also due to not renewing Cask Club memberships as management evaluated its ongoing retail options moving forward.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $21,000 decrease in consulting fees was related to TBN projects as we saw the successful completion and opening of the Stillaguamish project in October 2024 and we moved the announced Coquille and Tonto Apache projects that were in the planning phase into the construction phase in preparation for openings in late 2025 or early 2026.

***Net Revenues - Crypto and Related Business***

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Revenues - Crypto and Related** | **2025** | **2024** |<br>**Change** |
| Blockchain Rewards / Validator Business  | $1909000 | $— | $1909000 |
|  | $1909000 | $— | $1909000 |

---

Net revenues were approximately$1,909,000 and $0 for the three months ended September 30, 2025 and 2024, respectively, an increase of approximately $1,909,000, or 100%, period over period. There were no comparable revenues in 2024 as we began recognizing staking and validator revenues upon the closing of our PIPE Offering on August 15, 2025 and the establishment of our Treasury Policy.

Of the total revenues related to cryptocurrency we drive operational revenues in two ways: 1) Self-Staking (tokens we own being staked on our own validator); and 2) Third-Party Validator Commissions (tokens owned by others that are staked on our validator). Revenue is recognized at the point when the block creation or validation is complete and the rewards are transferred into a digital wallet that the Company controls. Validator services were tested in early September and were fully functional as of September 18, 2025, meaning the revenue from this activity was only active for approximately two weeks of the twelve weeks of the entire quarter. We expect to earn revenues from this activity on a full quarter basis moving forward. For the three months ended September 30, 2025, substantially all Crypto and Related Revenue related to Self-Staking.

***Cost of Sales — Spirits Business***

Cost of sales were approximately $1,104,000 and $1,132,000 for the three months ended September 30, 2025 and 2024, respectively, a decrease of approximately $28,000, or 2.47%, period over period. Cost of sales for the three months ended September 30, 2025 includes approximately $121,000 of non-cash share-based compensation expenses related to RSU grant awards recognized in the three months ended September 30, 2025 for production employees compared to no such award recognition in 2024. Removing the $121,000 in non-cash share-based compensation from the cost of the sales indicates the adjusted cost of sales for the spirits business from an inputs and other overhead perspective was $149,000 less than the same period over period, or a reduction of 13.2%.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $1075000 | $1118000 | $(43000) |
| Services | 29000 | 14000 | 15000 |
|  | $1104000 | $1132000 | $(28000) |

---

The approximately $43,000 decrease in net products cost of sales period over period included: a decrease in product cost of approximately $289,000 to approximately $347,000 for the three months ended September 30, 2025, from approximately $636,000 for the three months ended September 30, 2024, and an increase in unabsorbed overhead of approximately $246,000 to approximately $728,000 as of September 30, 2025 from approximately $482,000 as of September 30, 2024. We made the choice to move our sales focus onto higher margin products and away from low margin well-based products, resulting in fewer cases sold in 2025 relative to 2024. Fewer cases of production carrying the same amount of overhead increases the unabsorbed overhead, and the associated cost per case, using standard cost accounting methodologies. Assuming all other factors remain steady in the business, as we work to grow our Salute Series volume

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

sales, which is our highest margin item, we will begin to see reductions in our unabsorbed overhead overall and per case, leading to higher gross margins. This is purely a function of how much excess capacity we have in our production system at the time while we transition from low margin, but high volume production to higher margin products.

Services cost of sales increased by approximately $15,000 to approximately $29,000 for the three months ended September 30, 2025 from approximately $14,000 for the three months ended September 30, 2024 primarily resulting from increased rent and labor costs associated with our retail spaces.

---

| | | | |
|:---|:---|:---|:---|
| **Components of Products Cost of Sales - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
| **Components of Products Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Product Cost (from inventory) | $347000 | $636000 | $(289000) |
| Overhead – Unabsorbed | 728000 | 482000 | 246000 |
|  | $1075000 | $1118000 | $(43000) |

---

---

| | | | |
|:---|:---|:---|:---|
| **Components of Products Cost of Sales - Spirits Business** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | |
| **Components of Products Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Product Cost (from inventory) | 32.3% | 56.9% | (24.6)% |
| Overhead – Unabsorbed | 67.7% | 43.1% | 24.6% |
|  | 100.0% | 100.0% | —% |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Unabsorbed overhead as a component of Product Cost of 67.7% and 43.1% for the three months ended September 30, 2025 and 2024, respectively, are significant contributors to our current overall low products gross margins. Unabsorbed overhead is a function of costs attributable to the excess capacity and associated overhead in our system. While we made progress seeing this cost drop to 41.3% in the full year ended December 31, 2024, from 44.6% in the full year ended December 31, 2023, we have significant opportunities to push this cost component down further in 2025 and beyond by reducing unused capacity and reducing our real estate footprint to get leaner and more efficient. The increase in the unabsorbed overhead percentage in the three months ended September 30, 2025 compared to the fourth quarter 2024 is a reflection of the large product sales and volume we had during in the third quarter of 2024 given versus lower volumes sold during the same period in 2025 as we pulled back on marketing spend while we focused on our cryptocurrency transition. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026. (See also below for our discussion on Gross Margins related to unabsorbed overhead in *Non-GAAP Financial Measures*).

The approximately $43,000 decrease in net products cost of sales period over period is further detailed as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Cost of Sales Products Sales - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
| **Cost of Sales Products Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Spirits – Wholesale | $175000 | $347000 | $(172000) |
| Spirits – Retail | 159000 | 210000 | (51000) |
| Spirits – Third Party |  | 21000 | (21000) |
| Merchandise and Prepared Food | 13000 | 57000 | (44000) |
| Unabsorbed Overhead | 728000 | 482000 | 246000 |
|  | $1075000 | $1117000 | $(42000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $172,000 decrease in wholesale product cost of sales to approximately $175,000 for the three months ended September 30, 2025 compared to approximately $347,000 for the three months ended September 30, 2024 was primarily the result of the shifting of some wholesale orders from quarter to quarter

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

based on timing of reorders in the wholesale channel and the continued reduction of focus on our part on low margin items as we shift focus to higher margin items.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The decrease to $0 in third-party production costs is due to no such activity in the three months ended September 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our unabsorbed overhead, which is a measure of our capacity relative to our current utilization, increased by approximately $246,000 to approximately $728,000 for the three months ended September 30, 2025 compared to approximately $482,000 for the three months ended September 30, 2024. The unabsorbed overhead expense indicates our underutilization of current production capacity as we move away from low-margin, high volume products into higher margin products. Our goal continues to be the reduction of unabsorbed overhead over time as our production volumes increase with increased sales and as we reduce overhead costs associated with excess production capacity, warehouse space and other real estate. The combined efforts of increasing high margin product sales and reducing general overhead costs are geared toward reducing our overhead expenses to have our remaining overhead right-sized to our strategy of focusing on producing and selling high margin super premium items. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026. (See below for our discussion on Gross Margins related to unabsorbed overhead in *Non-GAAP Financial Measures*).

***Cost of Sales — Crypto and Related Business***

Cost of sales were approximately $53,000 and $0 for the three months ended September 30, 2025 and 2024, respectively, an increase of approximately $53,000 or 100%, period over period. Cost of sales consisted primarily of technology platform expenses, external engineering support, consulting services, and blockchain transaction fees related to crypto operating activities. There were no comparable cost of sales in 2024 as we began recognizing staking and validator revenues and costs once the validator service was fully operational on September 18, 2025.

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Cost of Sales - Crypto and Related** | **2025** | **2024** |<br>**Change** |
| Crypto and Related expenses | $53000 | $— | $53000 |
|  | $53000 | $— | $53000 |

---

***Gross Profit — Spirits Business***

Gross profit was approximately $(23,000) and $642,000 for the three months ended September 30, 2025 and 2024, respectively, a decrease of approximately $665,000, or 104%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Profit - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Gross Profit - Spirits Business** | **2025** | **2024** | **Change** |
| Products | $(259000) | $257000 | $(516000) |
| Services | 236000 | 385000 | (149000) |
|  | $(23000) | $642000 | $(665000) |

---

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Margin - Spirits Business** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** |
| **Total Gross Margin - Spirits Business** | **2025** | **2024** | **Change** |
| Products | (31.7)% | 18.7% | (50.4)% |
| Services | 89.1% | 96.5% | (7.4)% |
|  | (2.1)% | 36.2% | (38.3)% |

---

It is important to note that the approximately $(259,000) in Products Gross Profits, and the resulting low Gross Margin of (31.7)%, is after layering in the approximately $728,000 in unabsorbed overhead costs. The change in gross

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

profit and gross margin in 2025 versus the same period in 2024 was the result of lower sales due to pulling back from marketing efforts while we worked on our cryptocurrency transition against slightly higher fixed expenses during the period.

***Gross Profit - Analysis of Exclusion of Unabsorbed Overhead - Whiskey Business***

To provide a more detailed view to our performance for products and services based purely on the direct input costs, we remove unabsorbed overhead expenses for the following analysis. Gross profit excluding unabsorbed overhead was approximately $469,000 and $739,000 for the three months ended September 30, 2025 and 2024, respectively, a decrease of approximately $270,000, or 36.5%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Gross Profit - Excluding Unabsorbed Overhead - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $(259000) | $257000 | $(516000) |
| Add Back: Unabsorbed Overhead | 728000 | 482000 | 246000 |
| &nbsp;&nbsp;&nbsp;&nbsp; Products Gross Profit Excluding Unabsorbed Overhead | 469000 | 739000 | (270000) |
| Services | 236000 | 385000 | (149000) |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Gross Profit Excluding Unabsorbed Overhead | $705000 | $1124000 | $(419000) |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended September 30,** | **Three Months Ended September 30,** | |
|<br>**Total Gross Margin - Excluding Unabsorbed Overhead - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | (31.7)% | 18.7% | (50.4)% |
| Add Back: Unabsorbed Overhead | 89.2% | 35.1% | 54.2% |
| &nbsp;&nbsp;&nbsp;&nbsp; Products Gross Margin Excluding Unabsorbed Overhead | 57.5% | 53.7% | 3.7% |
| Services | 89.1% | 96.5% | (7.4)% |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Gross Margin Excluding Unabsorbed Overhead | 65.2% | 63.4% | 1.9% |

---

Gross Margin excluding unabsorbed overhead of 65.2% for the three months ended September 30, 2025 compared to 63.4% for the same period in 2024 is a significant increase, as is the improvement compared to the 55.6% we reported for the full year 2024, indicating our efforts aimed at reducing overhead expenses and focusing on high margin items are starting to bear fruit.

***Gross Profit Analysis — Spirits Business***

Gross Margin numbers above are based on the total sales for the three months ended September 30, 2025 and 2024 as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Total Sales - Spirits Business** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Sales - Spirits Business** | **2025** | **2024** | **Change** |
| Products | $816000 | $1375000 | $(559000) |
| Services | 265000 | 399000 | (134000) |
|  | $1081000 | $1774000 | $(693000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin was approximately (2.1)% and 36.2% (65.2% and 63.4%, excluding unabsorbed overhead) for the three months ended September 30, 2025 and 2024, respectively, based upon total net sales of approximately $1,081,000 and $1,774,000, respectively. As we add more *Special Operations Salute* sales via online channels, we expect to see our overall gross margin increase. Likewise, as we add more states into our wholesale distribution channel focused solely on high-margin items, rather than any low-margin well vodka in those states, we expect to see additional margin increases. Also, as we add move cases of production to third party production and reduce our in-house production capacity, we expect the unabsorbed overhead costs will be reduced as each additive case of new sales volume begins to carry incremental overhead costs as part of the

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

normal manufacturing cost accounting, which should increase our overall margins. Finally, our third-party production contracts were very low margin for us, which is why management made the decision to end those contracts at the end of January 2024 and phase out producing barrels of whiskey for third parties under contract in late 2024. Moving forward, management will focus on higher-margin activities, which we expect will increase our overall margins.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin for Products of (31.7)% (57.5% excluding unabsorbed overhead) for the three months ended September 30, 2025 compared to 18.7% (53.7% excluding unabsorbed overhead) for the three months ended September 30, 2024 are inclusive of low margin production contracts we ended in 2024, the significant amount of unabsorbed overhead we booked (which drags down gross margin based on the amount of unused capacity in our system). As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026. (*See also below our comments related to this in more detail in Non-GAAP Financial Measures*).

***Gross Profit — Crypto and Related Business***

Gross profit was approximately $1,855,000 and $0 for the three months ended September 30, 2025 and 2024, respectively, an increase of approximately $1,855,000, or 100%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Profit - Crypto and Related** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Gross Profit - Crypto and Related** | **2025** | **2024** | **Change** |
| Crypto and Related | 1855000 | $— | 1855000 |
|  | $1855000 | $— | $1855000 |

---

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Margin - Crypto and Related** | **Three Months Ended September 30,** | **Three Months Ended September 30,** | **Change** |
| **Total Gross Margin - Crypto and Related** | **2025** | **2024** | **Change** |
| Crypto and Related  | 97.2% | —% | 97.2% |
|  | 97.2% | —% | 97.2% |

---

It is important to note that there were no comparable cost of sales in 2024 as we began recognizing staking and validator revenues and costs once the validator service was fully operational on September 18, 2025.

***Gross Profit Analysis — Crypto and Related Business***

Gross Margin numbers above are based on the total revenues for the three months ended September 30, 2025 and 2024 as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Total Revenues - Crypto and Related** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Revenues - Crypto and Related** | **2025** | **2024** | **Change** |
| Blockchain rewards / Validator business | $1909000 | $— | $1909000 |
|  | $1909000 | $— | $1909000 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin was approximately 97.2% and 0% for the three months ended September 30, 2025 and 2024, respectively, based upon total net revenues of approximately $1,855,000 and $0, respectively.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

***Sales and Marketing Expenses***

Sales and marketing expenses were approximately $1,023,000 for the three months ended September 30, 2025 compared to approximately $1,270,000 for the three months ended September 30, 2024. This approximately $247,000 decrease included:

---

| | | | |
|:---|:---|:---|:---|
| **Sales and Marketing Expense** | **Three Months Ended September 30, <br>(rounded to $000's)** | **Three Months Ended September 30, <br>(rounded to $000's)** | **Change** |
| **Sales and Marketing Expense** | **2025** | **2024** | **Change** |
| Personnel - Cash Wages and Related Expense | $604000 | $764000 | $(160000) |
| Personnel - Share-Based Compensation |  |  |  |
| Tasting Room | 19000 | 39000 | (20000) |
| Leases and Rentals | 275000 | 189000 | 86000 |
| Sales and Marketing Expenses | (45000) | 79000 | (124000) |
| Other | 170000 | 199000 | (29000) |
|  | $1023000 | $1270000 | $(247000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $160,000 decrease in sales and marketing personnel expense was primarily due to reduction of one staff member.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $124,000 decrease in sales and marketing expenses included: an increase in digital advertising production expense to drive DtC sales of our highest margin spirits brands, offset by decreases in sponsorships and print advertising as we shifted to a new third-party e-commerce platform.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $29,000 decrease in other sales and marketing expenses stems from decreased deals, discounts, rebates and incentives offered to wholesale distributors for low margin products and the ending of a contract for an outside sales consultant as of December 31, 2024.

***General and Administrative Expenses***

General and administrative expenses were approximately $1,981,000 for the three months ended September 30, 2025, compared to approximately $1,439,000 for the three months ended September 30, 2024. This approximately $542,000 increase included:

---

| | | | |
|:---|:---|:---|:---|
| **General and Administrative Expense** | **Three Months Ended September 30, <br>(rounded to $000's)** | **Three Months Ended September 30, <br>(rounded to $000's)** | **Change** |
| **General and Administrative Expense** | **2025** | **2024** | **Change** |
| Personnel - Cash Wages and Related Non-Cash Expense | $492000 | $529000 | $(37000) |
| Personnel - Share-Based Compensation |  |  |  |
| Recruiting and retention | (12000) | 6000 | (18000) |
| Professional Fees | 118000 | 255000 | (137000) |
| Professional Fees - Share-Based Consulting Fees |  |  |  |
| Leases and Rentals | 144000 | 126000 | 18000 |
| Depreciation | 223000 | 253000 | (30000) |
| Other | 1016000 | 270000 | 746000 |
| Other - Share-Based Director Fees |  |  |  |
|  | $1981000 | $1439000 | $542000 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Approximately $137,000 decrease in professional fees expense was primarily the result of write down of debt negotiated with vendors of approximately $529,000 offset by Public Relations of approximately $222,000 recognized in the three months ended September 30, 2025. These expenses were not recognized in the comparable three months ended September 30, 2024.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $746,000 increase in other expense is primarily the result of: sales and write offs of equipment and other from down sizing our footprint of $475,000, director fees of $109,000, directors and

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

officers insurance of $87,000, and building and property repairs from down sizing our footprint of $84,000 in the three months ended September 30, 2025, for which there was; sales of equipment of $2,000, no director fees, director and officers insurance of $6,000, and building and property repairs of $2,000 expenses in the comparable three months ended September 30, 2024

***Interest Expense***

Interest expense decreased by approximately $164,000 to approximately $498,000 for the three months ended September 30, 2025, compared to an expense of approximately $662,000 for the three months ended September 30, 2024. The decrease in interest expense, period over period,included: approximately $193,000 in Property Lease Interest; and, an approximately $316,000 decrease in other interest expense, primarily as a result of the settlement of the Silverview loan in August 2025. Additionally, factoring and Channel Partner loans were paid in 2024 precipitating a decrease in interest expense of approximately $62,000.

***Gain on Extinguishment of Debt***

In conjunction with the settlement of the Silverview loan in August 2025 approximately $2,611,000 was recognized as gain on settlement. The approximately $12,620,000 in principal and interest due on the loan was paid with approximately $7,046,000 in cash and 200,000 warrants (with a value of approximately $2,964,000).

***Gain on Intangible Digital Assets***

Change in fair value of intangible digital assets resulted in a gain of approximately $245,841,000 for the three months ended September 30, 2025 (based on a closing price on September 30, 2025 of $8.54 per $IP Token), compared to $0 for the three months ended September 30, 2024, as we began recognizing fair value adjustments on $IP Tokens in the current quarter. The gain was primarily attributable to favorable market movements in the quoted price of $IP Tokens held for investment, including approximately $209,659,980 related to tokens acquired in the quarter and remeasured at higher fair values. We measure fair value using quoted prices in our principal market at the end of each reporting period, with changes recognized in Change in Fair Value of Intangible Digital Assets on the condensed consolidated statements of operations.

***Income Taxes***

As of September 30, 2025 we recorded a provision for income taxes (of 21%) and a deferred income tax liability of $49,426,794 based on its year to date net income before income taxes. In recording the deferred tax liability, we fully reserved against our net operating loss carryforwards, not assuming the use of any of our accrued loss carryforwards at this time. We are awaiting the completion of a Section 382 net operating loss ("NOL") review to determine to what extent past NOLs can be used moving forward, and if so, how much and over what period of time they can be used. As of December 31, 2024,we had $61,234,307 in federal net operating loss carryforwards, some or all of which could be used to offset the currently booked net income to reduce any possible tax liability. The need for the Section 382 review was triggered by the August 15, 2025 PIPE's size and total number of new shares issued relative to our previously outstanding shares of common stock and the ownership changes thereof. We anticipates the Section 382 report will be finalized prior to year end, which would allow for a full year tax and NOL reconciliation taking into account the $IP Token's value as of December 31, 2025 and any resulting gain or loss to be recognized based on that final price.

While we believe some amount of the NOLs will be available to use in the future, since the amount cannot yet be quantified, we have elected to fully reserve against the use of any such tax benefits at this time. Further, the net income and the resulting tax for the three and nine months ended September 30, 2025 is based on the fair value of $8.54 per $IP Token as of September 30, 2025. Given the closing price of the $IP token of $3.32 subsequent to September 30, 2025 (at the close of November 13, 2025), the currently reported gain on change in fair value of intangible digital assets reported for the three months ended September 30, 2025 would necessarily assumed to be offset by losses on change in fair value of intangible digital assets in the quarter ended December 31, 2025. We would then anticipate reducing or eliminating any tax liability in the aggregate for the full year ending December 31, 2025.

**Comparison of the Results of Operations for the Nine Months Ended September 30, 2025 and 2024** 

The numbers presented below that have been rounded for presentation purposes have been rounded individually. As a result, totals may reflect the effect of differences between: aggregating the individually rounded component numbers; and the rounding of the total of the individual (non-rounded) component numbers. In cases where rounding occurred, the amount of the rounding difference is generally $1,000 or less. Such differences are considered to be insignificant.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

The following table summarizes our results of operations for the nine months ended September 30, 2025 and 2024.

---

| | | | |
|:---|:---|:---|:---|
| | **For the Nine Months Ended<br>September 30,** | **For the Nine Months Ended<br>September 30,** | |
| | **2025** | **2024** |<br>**Change** |
| Net Revenue |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | $2714012 | $4051087 | $(1337075) |
| &nbsp;&nbsp;&nbsp;Services | 780250 | 1258820 | (478570) |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 1908544 |  | 1908544 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Net Revenue | 5402806 | 5309907 | 92899 |
| Cost of Revenue |  |  |  |
| &nbsp;&nbsp;&nbsp;Products | 2972030 | 3428979 | (456949) |
| &nbsp;&nbsp;&nbsp;Services | 46458 | 94852 | (48394) |
| &nbsp;&nbsp;&nbsp;Crypto and Related | 53342 |  | 53342 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Cost of Revenue | 3071830 | 3523831 | (452001) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Total Gross Profit | 2330976 | 1786076 | 544900 |
| Operating Expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Sales and Marketing | 4311244 | 3758713 | 552531 |
| &nbsp;&nbsp;&nbsp;General and Administrative | 8268702 | 4632016 | 3636686 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Operating Expenses | 12579946 | 8390729 | 4189217 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating Loss | (10248970) | (6604653) | (3644317) |
| Other Income (Expense) |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest Expense | (1616498) | (1897299) | 280801 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Intangible Digital Assets | 245841410 |  | 245841410 |
| &nbsp;&nbsp;&nbsp;Gain on Investment |  | 3421222 | (3421222) |
| &nbsp;&nbsp;&nbsp;Gain on Extinguishment of Debt | 1673127 |  | 1673127 |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Convertible Notes |  | 8324198 | (8324198) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Warrant Liabilities |  | 1734308 | (1734308) |
| &nbsp;&nbsp;&nbsp;Change in Fair Value of Contingency Liability | (62424) | 457127 | (519551) |
| &nbsp;&nbsp;&nbsp;Other (Income) / Expense | (220960) | 656 | (221616) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Other Expense | 245614655 | 12040212 | 233574443 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income / (Loss) Before Income Taxes | 235365685 | 5435559 | 229930126 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Income Taxes | (49429916) | (9150) | (49420766) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Income / (Loss) | $185935769 | $5426409 | $180509360 |
| Net Income / (Loss) Per Share, Basic  | $43.58 | $247.40 | $(203.82) |
| Weighted Average Common Shares Outstanding, Basic | 4236733 | 21428 | $4215305 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net Income / (Loss) Per Share, Diluted | $43.58 | $(62.42) | $106.00 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Weighted Average Common Shares Outstanding, Diluted | 4236733 | 228991 | 4007742 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

***Net Sales — Spirits Business***

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $2714000 | $4051000 | $(1337000) |
| Services | 780000 | 1259000 | (479000) |
|  | $3494000 | $5310000 | $(1816000) |

---

Net sales were approximately $3,494,000 and $5,310,000 for the nine months ended September 30, 2025 and 2024, respectively, a decrease of approximately $1,816,000, or 34.2%, period over period.

The approximately $1,337,000 net decrease in products sales, period over period, included:

---

| | | | |
|:---|:---|:---|:---|
| **Products Sales - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
| **Products Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Wholesale | $957000 | $1299000 | $(342000) |
| Retail | 1757000 | 2526000 | (769000) |
| Third Party |  | 226000 | (226000) |
|  | $2714000 | $4051000 | $(1337000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $342,000 decrease in wholesale product sales was primarily the result of reducing focus on lower margin items and the timing of orders through the wholesale channel moving between quarters.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Retail products sales included the impact of sales of our *Special Operations Salute* product line with sales associated with that product line of approximately $401,000 and $974,000 for the nine months ended September 30, 2025 and 2024. The year over year approximately $769,000 decrease included is the result of the timing of orders fulfilled through the DtC retailer channel, which consisted of large load in by the retailers in the fourth quarter 2024, modest reorders in the first quarter 2025 as the retailers moved through their inventory and our reduced spend on digital advertising in 2025 as we focused on our cryptocurrency transition. A portion of the reduction in retail revenue in nine months ended September 30, 2025 versus 2024 was also from the reduction of hours in some of our brick and mortar retail locations as we made the decision to close some locations on Mondays and Tuesday to reduce labor expenses on our slowest retail sales days during the quarter. During the same period in 2024 our retail locations were open seven days per week. We reopened those locations on Mondays and Tuesdays as we approached to the Memorial Day holiday to take advantage of higher summer foot traffic.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $226,000 decrease in third-party products sales was primarily a result of winding down our contracts on producing bulk whiskey for third parties in 2024 as we continue to shift our focus and resources into higher margin activities.

The approximately $479,000 decrease in net sales of services period over period included:

---

| | | | |
|:---|:---|:---|:---|
| **Services Sales - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
| **Services Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Third Party Production | $20000 | $124000 | $(104000) |
| Retail Services | 737000 | 1044000 | (307000) |
| Consulting and Other | 23000 | 91000 | (68000) |
|  | $780000 | $1259000 | $(479000) |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $104,000 decrease in third-party production resulted from the ending of a low-margin third-party bottling contract as of January 31, 2024. The bulk of our revenue in this category included production services revenue related to a contract we had to produce a gin for a large international spirit brand owner as we made the choice to focus our time, energy and resources on higher margin activities. Lesser amounts of revenue in this category in 2024 came from contract bottling services; and third-party barrel sales and storage revenues.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $307,000 decrease in retail services was the result of the reduction of hours in some of our brick and mortar retail locations as we made the decision to close some locations on Mondays and Tuesday to reduce labor expenses on our slowest retail sales days during the quarter. During the same period in 2024 our retail locations were open seven days per week. We reopened those locations on Mondays and Tuesdays as we approached the Memorial Day holiday to take advantage of higher summer foot traffic.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $68,000 decrease in consulting fees was related to TBN projects as we saw the successful completion and opening of the Stillaguamish project in October 2024 and we moved the announced Coquille and Tonto Apache projects that were in the planning phase into the construction phase in preparation for openings in late 2025 and early 2026.

***Net Revenues - Crypto and Related Business***

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Revenues - Crypto and Related** | **2025** | **2024** |<br>**Change** |
| Blockchain rewards / Validator business  | $1909000 | $— | $1909000 |
|  | $1909000 | $— | $1909000 |

---

(See description of Self Staking and Third-Party Validator Commissions in the three month period discussion above). Net revenues were approximately $1,909,000 and $0 for the nine months ended September 30, 2025 and 2024, respectively, an increase of approximately $1,909,000, or 100%, period over period. There were no comparable revenues in 2024 as we began recognizing staking and validator revenues on September 18, 2025. For the nine months ended September 30, 2025, substantially all Crypto and Related Revenue related to Self-Staking

***Cost of Sales — Spirits Business***

Cost of sales were approximately $3,018,000 and $3,524,000 for the nine months ended September 30, 2025 and 2024, respectively, a decrease of approximately $506,000, or 14.4%, period over period. Cost of Sales for the nine months ended September 30, 2025 included approximately $121,000 of non-cash share-based compensation expenses related to RSU grant awards recognized in the nine months ended September 30, 2025 for production employees compared to no such award recognition in 2024. Removing the $121,000 in non-cash share-based compensation from the cost of the sales indicates the adjusted cost of sales for the spirits business from an inputs and other overhead perspective was $627,000 less than the same period over period, or a reduction of 17.8%.

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $2972000 | $3429000 | $(457000) |
| Services | 46000 | 95000 | (49000) |
|  | $3018000 | $3524000 | $(506000) |

---

The approximately $457,000 decrease in net products cost of sales period over period included: a decrease in product cost of approximately $599,000 to approximately $1,176,000 for the nine months ended September 30, 2025, from approximately $1,775,000 for the nine months ended September 30, 2024, and an increase in unabsorbed overhead of approximately $142,000 to approximately $1,796,000 as of September 30, 2025 from approximately $1,654,000 as of September 30, 2024. We made the choice to move our sales focus onto higher margin products and away from low margin well-based products, resulting in fewer cases sold in 2025 relative to 2024. Fewer cases of production carrying the same amount of overhead increases the unabsorbed overhead, and the associated cost per case, using standard cost accounting

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

methodologies. Assuming all other factors remain steady in the business, as we work to grow our Salute Series volume sales, which is our highest margin item, we will begin to see reductions in our unabsorbed overhead overall and per case, leading to higher gross margins. This is purely a function of how much excess capacity we have in our production system at the time while we transition from low margin, but high volume production to higher margin products.

Services cost of sales decreased by approximately $49,000 to approximately $46,000 for the nine months ended September 30, 2025 from approximately $95,000 for the nine months ended September 30, 2024 primarily resulting from our ending a low-margin third party production contract for another brand and the wind down of barrel production for third parties.

---

| | | | |
|:---|:---|:---|:---|
| **Components of Products Cost of Sales - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
| **Components of Products Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Product Cost (from inventory) | $1176000 | $1775000 | $(599000) |
| Overhead – Unabsorbed | 1796000 | 1654000 | 142000 |
|  | $2972000 | $3429000 | $(457000) |

---

---

| | | | |
|:---|:---|:---|:---|
| **Components of Products Cost of Sales - Spirits Business** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | |
| **Components of Products Cost of Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Product Cost (from inventory) | 39.6% | 51.8% | (12.2)% |
| Overhead – Unabsorbed | 60.4% | 48.2% | 12.2% |
|  | 100.0% | 100.0% | —% |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Unabsorbed overhead as a component of Product Cost of 60.4% and 48.2% for the nine months ended September 30, 2025 and 2024, respectively, are significant contributors to our current overall low products gross margins. Unabsorbed overhead is a function of costs attributable to the excess capacity and associated overhead in our system. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026. (See below for our discussion on Gross Margins related to unabsorbed overhead in *Non-GAAP Financial Measures*).

The approximately $457,000 decrease in net products cost of sales period over period is further detailed as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Cost of Sales Products Sales - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
| **Cost of Sales Products Sales - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Spirits – Wholesale | $651000 | $928000 | $(277000) |
| Spirits – Retail | 446000 | 549000 | (103000) |
| Spirits – Third Party |  | 134000 | (134000) |
| Merchandise and Prepared Food | 79000 | 164000 | (85000) |
| Unabsorbed Overhead | 1796000 | 1654000 | 142000 |
|  | $2972000 | $3429000 | $(457000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $277,000 decrease in wholesale product cost of sales to approximately $651,000 for the nine months ended September 30, 2025 compared to approximately $928,000 for the nine months ended September 30, 2024 was primarily the result of fewer cases being produced as we continued our shift in focus from low margin wholesale products into high margin DtC products.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The decrease to $0 in third-party production costs in 2025 is due to no such activity in the nine months ended September 30, 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Our unabsorbed overhead, which is a measure of our capacity relative to our current utilization, increased by approximately $142,000 to approximately $1,796,000 for the nine months ended September 30, 2025 compared

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

to approximately $1,654,000 for the nine months ended September 30, 2024. The unabsorbed overhead expense indicates our underutilization of current production capacity as we move away from low-margin, high volume products into higher margin products. Unabsorbed overhead includes approximately $2,000 in product inventory write downs and adjustments in the nine months ended September 30, 2025 compared to approximately $79,000 in the nine months ended September 30, 2024. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026. (See below for our discussion on Gross Margins related to unabsorbed overhead in *Non-GAAP Financial Measures*).

***Cost of Sales — Crypto and Related Business***

Cost of sales were approximately $53,000 and $0 for the nine months ended September 30, 2025 and 2024, respectively, an increase of approximately $53,000 or 100%, period over period. Cost of sales consisted primarily of technology platform expenses, external engineering support, consulting services, and blockchain transaction fees related to crypto operating activities. There were no comparable cost of sales in 2024 as we began recognizing staking and validator revenues and incurring related cost of sales once our validator services was operational on September 18, 2025.

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Cost of Sales - Crypto and Related** | **2025** | **2024** |<br>**Change** |
| Crypto and Related expenses | $53000 | $— | $53000 |
|  | $53000 | $— | $53000 |

---

***Gross Profit - Spirits Business***

Gross profit was approximately $476,000 and $1,786,000 for the nine months ended September 30, 2025 and 2024, respectively, a decrease of approximately $1,310,000, or 73.3%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Profit - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Gross Profit - Spirits Business** | **2025** | **2024** | **Change** |
| Products | $(257000) | $622000 | $(879000) |
| Services | 733000 | 1164000 | (431000) |
|  | $476000 | $1786000 | $(1310000) |

---

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Margin - Spirits Business** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Change** |
| **Total Gross Margin - Spirits Business** | **2025** | **2024** | **Change** |
| Products | (9.5)% | 15.4% | (24.8)% |
| Services | 94.0% | 92.5% | 1.5% |
|  | 13.6% | 33.6% | (20.0)% |

---

It is important to note that the approximately $(257,000) in Products Gross Profits, and the resulting low Gross Margin of (9.5)%, is after layering in the approximately $1,796,000 in unabsorbed overhead costs. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026.

***Gross Profit - Analysis of Exclusion of Unabsorbed Overhead - Whiskey Business***

To provide a more detailed view to our performance for products and services based purely on the direct input costs we remove unabsorbed overhead expenses for the following analysis. Gross profit excluding unabsorbed overhead was

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

approximately $1,539,000 and $2,276,000 for the nine months ended September 30, 2025 and 2024, respectively, a decrease of approximately $737,000, or 32.4%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | |
|<br>**Total Gross Profit - Excluding Unabsorbed Overhead - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | $(257000) | $622000 | $(879000) |
| Add Back: Unabsorbed Overhead | 1796000 | 1654000 | 142000 |
| &nbsp;&nbsp;&nbsp;&nbsp; Products Gross Profit Excluding Unabsorbed Overhead | 1539000 | 2276000 | (737000) |
| Services | 733000 | 1164000 | (431000) |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Gross Profit Excluding Unabsorbed Overhead | $2272000 | $3440000 | $(1168000) |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | |
|<br>**Total Gross Margin - Excluding Unabsorbed Overhead - Spirits Business** | **2025** | **2024** |<br>**Change** |
| Products | (9.5)% | 15.4% | (24.8)% |
| Add Back: Unabsorbed Overhead | 66.2% | 40.8% | 25.3% |
| &nbsp;&nbsp;&nbsp;&nbsp; Products Gross Margin Excluding Unabsorbed Overhead | 56.7% | 56.2% | 0.5% |
| Services | 94.0% | 92.5% | 1.5% |
| &nbsp;&nbsp;&nbsp;&nbsp; Total Gross Margin Excluding Unabsorbed Overhead | 65.0% | 64.8% | 0.2% |

---

Gross Margin excluding unabsorbed overhead of 65.0% for the nine months ended September 30, 2025 compared to 64.8% for the same period in 2024 shows consistent performance, and remains a solid improvement compared to the 55.6% we reported for the full year 2024, indicating our efforts aimed at reducing overhead expenses and focusing on high margin items are starting to bear fruit.

***Gross Profit Analysis - Spirits Business***

Gross Margin numbers above are based on the total sales for the nine months ended September 30, 2025 and 2024 as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Total Sales - Spirits Business** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Sales - Spirits Business** | **2025** | **2024** | **Change** |
| Products | $2714000 | $4051000 | $(1337000) |
| Services | 780000 | 1259000 | (479000) |
|  | $3494000 | $5310000 | $(1816000) |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin was approximately 13.6% and 33.6% (65.0% and 64.8%, excluding unabsorbed overhead) for the nine months ended September 30, 2025 and 2024, respectively, based upon total net sales of approximately $3,494,000 and $5,310,000, respectively. As we add more *Special Operations Salute* sales via online channels, and look to restart digital advertising we expect to see our overall gross margin increase. Likewise, as we add more states into our wholesale distribution channel focused solely on high-margin items, rather than any low-margin well vodka in those states, we expect to see additional margin increases. As we move to third party production in 2026 and we move into 2026 with a significantly reduced headcount, we expect unabsorbed overhead to be greatly reduced on a full year basis in 2026 and overall gross profit and gross margin to improve.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin for Products of (9.5)% (56.7% excluding unabsorbed overhead) for the nine months ended September 30, 2025 compared to 15.4% (56.2% excluding unabsorbed overhead) for the nine months ended September 30, 2024 are inclusive of low margin production contracts we ended in 2024, the significant amount of unabsorbed overhead we booked (which drags down gross margin based on the amount of unused capacity in our system), and approximately $185,000 in product inventory write downs in the nine months ended September 30, 2025 compared to approximately $102,000 in product inventory write downs and adjustments in

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

the nine months ended September 30, 2024. As we work to shed some of our excess capacity and overhead, and as we increase our sales of higher margin items, we expect this Products gross margin to increase significantly (*See also below our comments related to this in more detail in Non-GAAP Financial Measures*).

***Gross Profit — Crypto and Related Business***

Gross profit was approximately $1,855,000 and $0 for the nine months ended September 30, 2025 and 2024, respectively, an increase of approximately $1,855,000, or 100%, period over period, and included:

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Profit - Crypto and Related** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Change** |
| **Total Gross Profit - Crypto and Related** | **2025** | **2024** | **Change** |
| Crypto and Related | $1855000 | $— | $1855000 |
|  | $1855000 | $— | $1855000 |

---

---

| | | | |
|:---|:---|:---|:---|
| **Total Gross Margin - Crypto and Related** | **Nine Months Ended September 30,** | **Nine Months Ended September 30,** | **Change** |
| **Total Gross Margin - Crypto and Related** | **2025** | **2024** | **Change** |
| Crypto and Related | 97.2% | —% | 97.2% |
|  | 97.2% | —% | 97.2% |

---

It is important to note that there were no comparable cost of sales in 2024 as we began recognizing staking and validator revenues and incurring related cost of sales upon beginning our validator service on September 18, 2025.

***Gross Profit Analysis — Crypto and Related Business***

Gross Margin numbers above are based on the total revenues for the nine months ended September 30, 2025 and 2024 as follows:

---

| | | | |
|:---|:---|:---|:---|
| **Total Revenues - Crypto and Related** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **Total Revenues - Crypto and Related** | **2025** | **2024** | **Change** |
| Blockchain rewards / Validator business  | $1909000 | $— | $1909000 |
|  | $1909000 | $— | $1909000 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Gross margin was approximately 97.2% and 0% for the nine months ended September 30, 2025 and 2024, respectively, based upon total net revenues of approximately $1,855,000 and $0, respectively.

***Sales and Marketing Expenses***

Sales and marketing expenses were approximately $4,310,000 for the nine months ended September 30, 2025 compared to approximately $3,760,000 for the nine months ended September 30, 2024. This approximately $550,000 increase included:

---

| | | | |
|:---|:---|:---|:---|
| **Sales and Marketing Expense** | **Nine Months Ended September 30, <br>(rounded to $000's)** | **Nine Months Ended September 30, <br>(rounded to $000's)** | **Change** |
| **Sales and Marketing Expense** | **2025** | **2024** | **Change** |
| Personnel - Cash Wages and Related Expense | $2159000 | $2074000 | $85000 |
| Personnel - Share-Based Compensation | 647000 |  | 647000 |
| Tasting Room | 63000 | 109000 | (46000) |
| Leases and Rentals | 653000 | 542000 | 111000 |
| Sales and Marketing Expenses | 243000 | 356000 | (113000) |
| Other | 545000 | 679000 | (134000) |
|  | $4310000 | $3760000 | $550000 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $647,000 of personnel - share-based compensation in the nine months ended September 30, 2025, for which there was no such expense in the comparable nine months ended September 30, 2024 included; $511,000 grant of matching non-cash RSU compensation related to deferred compensation. (See Notes 2 and 7 of our condensed consolidated financial statements for the Three and Nine Month Periods ended September 30, 2025 and 2024), plus additional RSU grants recognitions of $136,000.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $46,000 decrease in tasting room expenses was the result of decrease in spending.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $134,000 decrease in other sales and marketing expenses stems from decreased deals, discounts, rebates and incentives offered to wholesale distributors for low margin products and the ending of a contract for an outside sales consultant as of December 31, 2024.

***General and Administrative Expenses***

General and administrative expenses were approximately $8,294,000 for the nine months ended September 30, 2025, compared to approximately $4,632,000 for the nine months ended September 30, 2024. This approximately $3,662,000 increase included:

---

| | | | |
|:---|:---|:---|:---|
| **General and Administrative Expense** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Change** |
| **General and Administrative Expense** | **2025** | **2024** | **Change** |
| Personnel - Cash Wages and Related Non-Cash Expense | $1887000 | $1611000 | $276000 |
| Personnel - Share-Based Compensation | 1810000 |  | 1810000 |
| Recruiting and retention | (5000) | 18000 | (23000) |
| Professional Fees | 1077000 | 1028000 | 49000 |
| Professional Fees - Share-Based Compensation | 212000 |  | 212000 |
| Leases and Rentals | 430000 | 447000 | (17000) |
| Depreciation | 700000 | 785000 | (85000) |
| Other | 1846000 | 743000 | 1103000 |
| Other - Share-Based Director Fees | 337000 |  | 337000 |
|  | $8294000 | $4632000 | $3662000 |

---

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $276,000 increase in wages and related expenses was primarily the result of wage increases.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $1,810,000 of personnel - share-based compensation in the nine months ended September 30, 2025, for which there was no such expense in the comparable nine months ended September 30, 2024 included; $1,286,000 grant of matching non-cash RSU compensation related to deferred compensation. (See Notes 2 and 7 of our condensed consolidated financial statements for the Three and Nine Month Periods ended September 30, 2025 and 2024), plus additional RSU grants employee recognitions of $525,000.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately 49,000 decrease in professional fees expense was primarily the result of fewer audit fees recognized in the nine months ended September 30, 2025 compared to the same nine months ended September 30, 2024, which included audit service fees related to our 2024 IPO preparation totaling $221,000.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $212,000 of non-cash share-based compensation Professional fees expense recognized in the nine months ended September 30, 2025, for which there was no such expense in the comparable nine months ended September 30, 2024 was for RSU awards granted to outside consultants in lieu of cash.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $17,000 decrease in leases and rentals was primarily the result of moving from a large warehouse in Eugene, Oregon to a smaller warehouse starting in January 2025.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $1,103,000 increase in other general and administrative expenses included accumulative smaller changes in utilities, travel, general insurance, public company related insurance and other administrative expenses, including board compensation. Public company related directors and officers insurance, increased public company expenses and public company board expenses were not incurred during the nine months ended September 30, 2024 as we had not completed our IPO until November 2024.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• The approximately $337,000 of non-cash share-based compensation other - director fees expense recognized in the nine months ended September 30, 2025, for which there was no such expense in the comparable nine months ended September 30, 2024 was for RSU awards granted to directors in lieu of cash.

Beginning in late 2023 we began exploring other funding options, including an initial public offering. While the costs directly associated with this activity were capitalized and deferred to the balance sheet to be recognized as a cost of the transaction upon a successful completion or other disposition, we also incurred certain other expenses related to preparing for the transaction that did not directly qualify for capitalization and deferral, such as the preparation of audited consolidated financial statements, and certain expenses for valuation and other financial services. On November 25, 2024, we successfully completed our initial public offering and recognized approximately $2,368,000 of deferred offering expenses as a cost of the transaction.

***Interest Expense***

Interest expense decreased by approximately $281,000 to approximately $1,616,000 for the nine months ended September 30, 2025, compared to an expense of approximately $1,897,000 for the nine months ended September 30, 2024. The decrease in interest expense, period over period, included: approximately $275,000 in Property Lease Interest and, an approximately $491,000 decrease in other interest expense, primarily as a result of the settlement of the Silverview loan in August 2025. Additionally, Factoring and Channel Partner loans were paid in 2024 precipitating a decrease of interest of approximately $87,000.

***Gain on Extinguishment of Debt***

In conjunction with the settlement of the Silverview loan in August 2025 approximately $2,611,000 was recognized as gain on settlement. The approximately $12,620,000 in principal and interest due on the loan was paid with approximately $7,046,000 in cash and 200,000 warrants (with a value of approximately $2,964,000).

***Gain on Intangible Digital Assets***

Change in fair value of intangible digital assets resulted in a gain of approximately $245,841,000 for the nine months ended September 30, 2025 (based on a closing price on September 30, 2025 of $8.54 per $IP Token), compared to $0 for the nine months ended September 30, 2024, as we began recognizing fair value adjustments on $IP Tokens in the current quarter. The gain was primarily attributable to favorable market movements in the quoted price of $IP Tokens held for investment, including approximately $275,699,823 related to tokens acquired in the quarter and remeasured at higher fair values. We measure fair value using quoted prices in our principal market at the end of each reporting period, with changes recognized in Change in Fair Value of Intangible Digital Assets on the condensed consolidated statements of operations.

***Income Taxes***

As of September 30, 2025 we recorded a provision for income taxes (of 21%) and a deferred income tax liability of $49,426,794 based on its year to date net income before income taxes. In recording the deferred tax liability, we fully reserved against our net operating loss carryforwards, not assuming the use of any of our accrued loss carryforwards at this time. We are awaiting the completion of a Section 382 net operating loss ("NOL") review to determine to what extent past NOLs can be used moving forward, and if so, how much and over what period of time they can be used. As of December 31, 2024,we had $61,234,307 in federal net operating loss carryforwards, some or all of which could be used to offset the currently booked net income to reduce any possible tax liability. The need for the Section 382 review was triggered by the August 15, 2025 PIPE's size and total number of new shares issued relative to our previously outstanding shares of common stock and the ownership changes thereof. We anticipates the Section 382 report will be finalized prior to year end, which would allow for a full year tax and NOL reconciliation taking into account the $IP Token's value as of December 31, 2025 and any resulting gain or loss to be recognized based on that final price.

While we believe some amount of the NOLs will be available to use in the future, since the amount cannot yet be quantified, we have elected to fully reserve against the use of any such tax benefits at this time. Further, the net income and the resulting tax for the three and nine months ended September 30, 2025 is based on the fair value of $8.54 per $IP Token as of September 30, 2025. Given the closing price of the $IP token of $3.32 subsequent to September 30, 2025 (at the close of November 13, 2025), the currently reported gain on change in fair value of intangible digital assets reported for the nine months ended September 30, 2025 would necessarily assumed to be offset by losses on change in fair value of intangible digital assets in the quarter ended December 31, 2025. We would then anticipate reducing or eliminating any tax liability in the aggregate for the full year ending December 31, 2025.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**SELECTED FINANCIAL INFORMATION**

The following table sets forth a summary of our historical financial data as of the dates indicated. The balance sheet data as of December 31, 2024 and 2023 has been derived from our audited consolidated financial statements. The balance sheet data as of September 30, 2025 has been derived from our unaudited interim condensed consolidated financial statements included elsewhere in this filing. The unaudited interim condensed consolidated financial statements were prepared on the same basis as our audited consolidated financial statements. In our opinion, such financial statements include all adjustments, consisting of normal recurring adjustments, that we consider necessary for a fair presentation of the financial information for those periods. The summary financial data should be read with the financial statements and the accompanying notes included in this filing. In addition, the summary financial data should be read in conjunction with the section entitled "Management's Discussion and Analysis of Financial Condition and Results of Operations" in this filing.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **As of <br>September 30, 2025** | **As of December 31,** | **As of December 31,** | **As of December 31,** |
| | **As of <br>September 30, 2025** | **2024** | **2024** | **2023** |
| **Balance Sheet Data:** |  |  |  |  |
| Cash | $185953 | $453162 | 453162 | $76878 |
| Long-term Intangible Assets – Restricted Digital Assets | 455648074 |  |  |  |
| Long-term Operating Lease Right-of-Use Assets, net | 2797808 |  | 3303158 | 3658493 |
| Total assets | 482778372 |  | 28000026 | 26268232 |
| Current liabilities | 10355545 |  | 13811514 | 62848642 |
| Long-term liabilities | 51990431 |  | 13396745 | 6842046 |
| Total liabilities | 62345976 |  | 27208259 | 69690688 |
| Additional Paid-in-Capital | 308612299 |  | 74925180 | 31421953 |
| Total stockholders' equity/(deficit) | 420432396 |  | 791767 | (43422456) |

---

**Non-GAAP Financial Measures**

To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with GAAP, we use certain non-GAAP financial measures, as described below, to understand and evaluate our core operating performance. These non-GAAP financial measures, which may be different than similarly titled measures used by other companies, are presented to enhance investors' overall understanding of our financial performance and should not be considered a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP.

*Adjusted Gross Profit excluding unabsorbed overhead and Adjusted Gross Margin excluding unabsorbed overhead:* Adjusted gross profit excluding unabsorbed overhead represents GAAP gross profit adjusted for (excluding) unabsorbed overhead. Adjusted Gross Margin excluding unabsorbed overhead represents Adjusted Gross Profit excluding unabsorbed overhead as a percentage of total net sales. We use these measures (i) to compare operating performance on a consistent basis for the raw inputs, direct labor and direct overhead to a produce a product removing unused production capacity or overhead, (ii) for planning purposes, including the preparation of our internal annual operating budget, and (iii) to evaluate the performance and effectiveness of operational strategies as we work to reduce overhead.

*Adjusted Gross Profit and Adjusted Gross Margin:* Adjusted gross profit represents GAAP gross profit adjusted for any nonrecurring gains and losses. Adjusted Gross Margin represents Adjusted Gross Profit as a percentage of total net sales. We use these measures (i) to compare operating performance on a consistent basis, (ii) for planning purposes, including the preparation of our internal annual operating budget, and (iii) to evaluate the performance and effectiveness of operational strategies.

*EBITDA and Adjusted EBITDA:* EBITDA represents GAAP net income / (loss) adjusted for (i) depreciation of property and equipment; (ii) interest expense; (iii) share-based compensation; and (iv) provision for income taxes. Adjusted EBITDA represents EBITDA adjusted for the recognition of share-based compensation, non recurring gains and losses; and other one-time items. We believe that EBITDA and adjusted EBITDA help identify underlying trends in our business that could otherwise be masked by the effect of the expenses that we include in GAAP operating loss. These non-GAAP financial measures should not be considered in isolation from, or as substitutes for, financial information prepared in

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

accordance with GAAP. There are several limitations related to the use of this non-GAAP financial measure compared to the closest comparable GAAP measure. Some of these limitations are that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted Gross Profit, EBITDA and adjusted EBITDA do not reflect our cash expenditures, or future requirements for capital expenditures or contractual commitments;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted Gross Profit, EBITDA and adjusted EBITDA do not reflect changes in, or cash requirements for, our working capital needs;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted Gross Profit, EBITDA and adjusted EBITDA exclude certain recurring, non-cash charges such as depreciation of property and equipment and, although this is a non-cash charge, the assets being depreciated may have to be replaced in the future;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Adjusted Gross Profit, EBITDA and adjusted EBITDA exclude income tax benefit (expense); and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Other companies in our industry may calculate non-GAAP financial measures differently than we do, limiting their usefulness as comparative measures.

The following table presents a reconciliation of GAAP Gross Profit to Adjusted Gross Profit by removing unabsorbed overhead for the three and nine months ended September 30, 2025 and 2024. Adjusted Gross Margin excluding unabsorbed overhead is the percentage obtained by dividing Adjusted Gross Profit after removing unabsorbed overhead by our GAAP total net sales. It is an analysis that assumes all excess production capacity and space has been used in production and generating revenue, assigning all such overhead costs across all production and revenue. It is especially important in forecasting to larger entities that may be looking to acquire brands or entities about the amount of inefficiencies they can wring out of a products or production if such products or ventures were acquired and absorbed into their larger and more efficient systems.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30,<br>(rounded to $000's)** | **Three Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** | **Nine Months Ended September 30,<br>(rounded to $000's)** |
|<br>**Gross Profit Analysis Excluding Unabsorbed Overhead** | **2025** | **2024** | **2025** | **2024** |
| GAAP Total Net Sales | $1081000 | $1774000 | $3494000 | $5310000 |
| GAAP Gross Profit | $(23000) | $642000 | $476000 | $1786000 |
| GAAP Gross Profit Additions/(Deductions): |  |  |  |  |
| Unabsorbed Overhead | 728000 | 482000 | 1796000 | 1654000 |
| Adjusted Gross Profit excluding unabsorbed overhead | $705000 | $1124000 | $2272000 | $3440000 |
| GAAP Gross Margin | (2.1)% | 36.2% | 13.6% | 33.6% |
| Adjusted Gross Margin excluding unabsorbed overhead | 65.2% | 63.4% | 65.0% | 64.8% |

---

The above Adjusted Gross Margin excluding unabsorbed overhead shows the cost of production of our products and services based on raw inputs and direct labor and overhead, removing all unabsorbed overhead expenses for unused capacity. This allows us to examine the cost of each product and its margin as we evaluate where our areas of product focus should be. Considering we had low margin activity in our portfolio through early 2024 (for example, well vodka and third-party production) an Adjusted Gross Margin excluding unabsorbed overhead greater than 50% is remarkable for a craft producer. As we increase the use of unused capacity, reduce capacity and continue to shift away from low margin activities towards our focus on higher margin products, we would expect to see both the GAAP Gross Margin and the Adjusted Gross Margin excluding unabsorbed overhead increase.

It is important to note specifically that the Adjusted Gross Margin excluding unabsorbed overhead includes revenue from low margin barrel production contracts we had through early 2024 and that we do not expect to be performing for the foreseeable future as we focus on higher margin activities.

In an ideal scenario, a producer would be at 100% utilization and producing high margin items exclusively. Knowing this, we are examining operations, assets and our existing real estate footprint to drive better utilization and reduce overhead with the goal of driving down unabsorbed overhead and decreasing unused asset capacity.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

The following table presents a reconciliation of net income / (loss) to EBITDA and adjusted EBITDA for the three and nine months ended September 30, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Three Months Ended September 30, <br>(rounded to $000's)** | **Three Months Ended September 30, <br>(rounded to $000's)** | **Nine Months Ended <br>September 30, <br>(rounded to $000's)** | **Nine Months Ended <br>September 30, <br>(rounded to $000's)** |
|<br>**EBITDA Analysis** | **2025** | **2024** | **2025** | **2024** |
| Net Income / (Loss) | $196264000 | $(3433000) | $185936000 | $5426000 |
| Add (Deduct): |  |  |  |  |
| Income Tax | 49427000 |  | 49430000 | 9000 |
| Interest Expense | 498000 | 662000 | 1616000 | 1897000 |
| Depreciation and Amortization | 262000 | $329000 | 570000 | 655000 |
| **EBITDA** | $**246451000** | $**(2442000)** | $**237552000** | $**7987000** |
| Change in Fair Value of Intangible Digital Assets | (245841000) |  | (245841000) |  |
| Gain on Extinguishment of Debt | (1673000) |  | (1673000) |  |
| Change in fair value of convertible notes |  | (29000) |  | (8324000) |
| Change in fair value of warrant liabilities |  | 721000 |  | (1734000) |
| Change in Fair Value of Contingency Liability | 62000 |  | 62000 | (457000) |
| Investment (Gain) / Loss |  |  |  | (3421000) |
| **Adjusted EBITDA** | $**(1001000)** | $**(1750000)** | $**(9900000)** | $**(5949000)** |

---

**Liquidity and Capital Resources**

We have prepared our condensed consolidated financial statements assuming we will continue as a going concern. While we have incurred net losses and have incurred net losses and experienced negative cash flows from operations since our inception as we have invested in equipment, location buildout, inventory buildout (including laying down barrels of whiskey for aging) and marketing to grow our presence and brands,our August 15, 2025 PIPE transaction fundamentally changed and improved our asset base, resulted in greatly reduced debts and liabilities, improved our liquidity profile substantially and afforded us the opportunity to initiate our new validator segment, which will generate ongoing recurring revenue from staking activities.At September 30, 2025, we had outstanding aged payables to vendors in the aggregate amount of approximately $3.1 million, inclusive of accrued amounts to service providers who were providing services to us related to our 2024 IPO, along with $0 in secured debt and $2.6 million in unsecured debt. In connection with our recent private placement offering, we reached agreements with our aged vendors that accounted for the bulk of our outstanding payables, along with negotiated payments to our senior secured creditors of cash and prefunded warrants in exchange for elimination of the debt owed to them. The result was an overall reduction in our outstanding current and long-term payables, and secured and unsecured debt, of $19.3 million at the close of the private placement offering. We also renegotiated with our two largest real estate landlords to use less space in exchange for reduced rent on our two most expensive properties starting in August and September 2025. The result of the paydown in payables and debt, along with the reduction in rents, equates to more than $2 million in annual rent and interest savings, or approximately $200,000 per month in less spend, thereby reducing our cash burn significantly.

In addition, in September 2025, we established our $IP Token validator system to begin earning yield from the staking of a significant portion of our 53.2 million $IP Tokens. While our validator operations are in their early stages, we are receiving significant and regular recurring revenue from those services based on the current Story Network activity and the value of the $IP Token in the market. While blockchain activities and market pricing dynamics are always subject to change, if the current trends hold, the amount of revenue we earn each month from validator activities is expected to be sufficient to offset our cash burn for operations with funds left over to acquire more $IP Tokens or to roll the tokens earned as part of our validator efforts back into the validator to create a compounding effect. If nothing were to change in terms of blockchain activity and token pricing, we expect to see our going concern issues resolved as we would have the ability to demonstrate both access to liquid assets to cover expenses and growth and the ability to generate significant income at high margin on a regular basis in excess of expenses as they come due.

***Line of Credit and Debt Agreements***

In April 2020, we were granted a loan under the Paycheck Protection Program ("PPP") offered by the Small Business Administration (the "SBA") under the Coronavirus Aid, Relief and Economic Security Act (the "CARES Act"), section 7(a)(36) of the Small Business Act for $3,776,100. The proceeds from the PPP loan could only be used to retain workers

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

and maintain payroll or make mortgage interest, lease and utility payments and all or a portion of the loan could be forgiven if the proceeds are used in accordance with the terms of the program within the eight or 24-week measurement period. The loan terms required the principal balance and 1% interest to be paid back within two years of the date of the note. In June 2021, our bank approved forgiveness of the loan of $3,776,100. During the year ended of December 31, 2021, the forgiveness was partially rescinded by the SBA and we recognized $1,506,644 as other income in the consolidated statements of operations, resulting in $2,269,456 in PPP debt. Under the terms of the PPP loan, we have also recorded interest on the PPP loan at the rate of 1%, for a total of $124,229 as of September 30. We are currently in the process of disputing a portion if not all of the difference. The terms of the agreement state that we have 18-24 months to repay the PPP loan. Following the date of the forgiveness, the remaining principal balance of the PPP loan of $2,269,456 is expected to be repaid in the next 12 months with our general assets.

As part of our acquisition of Thinking Tree Spirits we inherited a HUD/City of Eugene loan with a balance of $389,875. We have since paid down $85,058 of that loan, leaving a balance of $304,817 at September 30, 2025. That loan is scheduled to be paid off by May 1, 2028 unless paid off sooner. It carries an annual interest rate of 5%

***Cash Flows***

The following table sets forth a summary of cash flows for the periods presented:

---

| | | |
|:---|:---|:---|
| **Summary of Cash Flows** | **For the Nine Months Ended<br>September 30,**<br>**(rounded to $000's)** | **For the Nine Months Ended<br>September 30,**<br>**(rounded to $000's)** |
| **Summary of Cash Flows** | **2025** | **2024** |
| Net Cash Used in Operating Activities | $(7822000) | $(6228000) |
| Net Cash Provided by Investing Activities | (20947000) | (27000) |
| Net Cash Provided by Financing Activities | 29990000 | 6210000 |
| Net increase / (decrease) in cash | $1222000 | $(45000) |

---

***Net Cash Used in Operating Activities***

During the nine months ended September 30, 2025 and 2024, net cash used in operating activities was approximately $(7,822,000) and $(6,228,000), respectively, resulting primarily from net income / (loss) of approximately $185,936,000 and $5,426,000, respectively. During the nine months ended September 30, 2025 and 2024, approximately $(2,238,000) and $583,000, respectively, of cash was (used) / generated by changes in operating account balances of operating assets and liabilities. Non-cash adjustments to reconcile net income / (loss) to net cash used in operating activities were approximately $(191,330,000) and $(12,238,000) in the respective periods.

The approximately $(191,330,000) of changes in operating account balances of operating assets and liabilities for the nine months ended September 30, 2025 consisted primarily of approximately: $832,000 of depreciation expense; $304,000 of non-cash amortization of operating lease right-of-use assets; $481,000 of loss on disposal of property and equipment; and $(905,000) of non-cash interest expense primarily associated with our notes payable.

The approximately $(12,238,000) of changes in operating account balances of operating assets and liabilities for the nine months ended September 30, 2024 included approximately: $984,000 of depreciation expense; $365,000 of non-cash amortization of operating lease right-of-use assets; $(8,324,000) of loss on change in fair value of convertible notes; and $313,000 of non-cash interest expense primarily associated with our notes payable, offset by: $3,421,000 of gain on change in fair value of investment; and $1,734,000 of gain on change in fair value of warrant liabilities.

***Net Cash Used in Investing Activities***

During the nine months ended September 30, 2025 and 2024, net cash provided by (used in) investing activities was approximately -$20,947,000 and $(27,000), respectively, related primarily to the purchase of property and equipment, net of amounts related to proceeds from sale of assets.

***Net Cash Provided by Financing Activities***

During the nine months ended September 30, 2025 and 2024, net cash provided by financing activities was approximately $29,990,000 and $6,210,000, respectively. The cash proceeds received in the nine months ended

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

September 30, 2025 were primarily comprised of approximately: $730,000 from the sale of common stock under the ELOC; $2,917,000 from the sale of Series B Preferred Stock (and warrants for the first two non-ELOC Investor subscriptions); offset by repayment of notes payable of $7,821,000. The cash proceeds received in the nine months ended September 30, 2024 of approximately $6,210,000 were related to approximately: proceeds from convertible notes of $3,656,000 (of which approximately $1,100,000 was from a related party); $695,000 proceeds from notes payable; offset by deferred transaction costs associated with our IPO of $23,000; and repayment of notes payable of $139,000.

***Supplemental Cash Flow Information***

During the nine months ended September 30, 2025, supplemental cash flow activity included approximately: $911,000 of cash paid for interest expense; $(201,000) of right-of-use assets obtained in exchange for new operating lease liabilities; and $0 of unpaid property and equipment additions. For the nine months ended September 30, 2024, supplemental cash flow activity included approximately: $1,585,000 of cash paid for interest expense; and $290,000 of unpaid deferred transaction costs that were recorded as a deferred expense on the balance sheet and recorded in accounts payable and other current liabilities.

**Off-Balance Sheet Arrangements**

We had no obligations, assets or liabilities that would be considered off-balance sheet arrangements as of September 30, 2025 or for the periods presented. We do not participate in transactions that create relationships with unconsolidated entities or financial partnerships, often referred to as variable interest entities, which would have been established for the purpose of facilitating off-balance sheet arrangements. We have not entered any off-balance sheet financing arrangements, established any special purpose entities, guaranteed any debt or commitments of other entities, or purchased any non-financial assets.

**Recent Accounting Pronouncements**

A discussion of recent accounting pronouncements is included in Note 2 to our condensed consolidated financial statements for the nine months ended September 30, 2025 and 2024 included elsewhere in this filing.

**Critical Accounting Estimates**

Our condensed consolidated financial statements are prepared in accordance with generally accepted accounting principles in the U.S. The preparation of our condensed consolidated financial statements and related disclosures requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, costs and expenses, and the disclosure of contingent assets and liabilities in our condensed consolidated financial statements. We base our estimates on historical experience, known trends and events and various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. We evaluate our estimates and assumptions on an ongoing basis. Our actual results may differ from these estimates under different assumptions or conditions.

While our significant accounting policies are described in more detail in the notes to our condensed consolidated financial statements, we believe that the following estimates are those most critical to the judgments and estimates used in the preparation of our condensed consolidated financial statements.

***Impairment of Long-Lived Assets***

All long-lived assets used are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amounts may not be recoverable. Factors that we consider in deciding when to perform an impairment review include significant underperformance of the business in relation to expectations, significant negative industry or economic trends and significant changes or planned changes in the use of the assets. When such an event occurs, future cash flows expected to result from the use of the asset and its eventual disposition are estimated. If the undiscounted expected future cash flows are less than the carrying amount of the asset, an impairment loss is recognized for the difference between the asset's fair value and its carrying value. We did not record any impairment losses on long-lived assets for the nine months ended September 30, 2025 or 2024.

**Emerging Growth Company Status**

The JOBS Act permits an "emerging growth company" such as us to take advantage of an extended transition period to comply with new or revised accounting standards applicable to public companies until those standards would otherwise apply to private companies. We have elected to use this extended transition period for complying with new or revised

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

accounting standards that have different effective dates for public and private companies until the earlier of the date we (i) are no longer an emerging growth company or (ii) affirmatively and irrevocably opt out of the extended transition period provided in the JOBS Act. As a result, we will not be subject to the same new or revised accounting standards as other public companies that are not emerging growth companies, and our condensed consolidated financial statements may not be comparable to other public companies that comply with new or revised accounting pronouncements as of public company effective dates. We may choose to early adopt any new or revised accounting standards whenever such early adoption is permitted for private companies.

We will cease to be an emerging growth company on the date that is the earliest of (i) the last day of the fiscal year in which we have total annual gross revenues of $1.235 billion or more, (ii) the last day of our fiscal year following the fifth anniversary of the date of the closing of our initial public offering (November 25, 2029), (iii) the date on which we have issued more than $1.0 billion in nonconvertible debt during the previous three years or (iv) the date on which we are deemed to be a large accelerated filer under the rules of the SEC.

Further, even after we no longer qualify as an emerging growth company, we may still qualify as a "smaller reporting company," which would allow us to take advantage of many of the same exemptions from disclosure requirements, including reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements. We cannot predict if investors will find our common stock less attractive because we may rely on these exemptions. If some investors find our common stock less attractive as a result, there may be a less active trading market for our common stock and our share price may be more volatile.

**Item 3. Quantitative and Qualitative Disclosures About Market Risk**

We are exposed to market risks from fluctuations in interest rates, which may adversely affect the results of operations and our financial condition. We seek to minimize these risks through regular operating and financing activities.

**Item 4. Controls and Procedures**

**Evaluation of disclosure controls and procedures.**

Our management, with the participation of our Chief Executive Officer, evaluated the effectiveness of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the "Exchange Act"). In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives. In addition, the design of disclosure controls and procedures must reflect the fact that there are resource constraints and that management is required to apply its judgment in evaluating the benefits of possible controls and procedures relative to their costs.

Based on management's evaluation, our Chief Executive Officer concluded that, as a result of the material weaknesses described below, as of September 30, 2025, our disclosure controls and procedures are not designed at a reasonable assurance level and are not effective to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer, as appropriate, to allow timely decisions regarding required disclosure. The material weaknesses, which relate to internal control over financial reporting, that were identified are:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;a) due to our small size, we do not have a proper segregation of duties in certain areas of our financial reporting process. The areas where we have a lack of segregation of duties include cash receipts and disbursements, approval of purchases and approval of accounts payable invoices for payment. This control deficiency, which is pervasive in nature, results in a reasonable possibility that material misstatements of the condensed consolidated financial statements will not be prevented or detected on a timely basis; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;b) the lack of the quantity of resources to implement an appropriate level of review controls to properly evaluate the completeness and accuracy of transactions entered into by our company.

We are committed to improving our financial organization. In addition, we will look to increase our personnel resources and technical accounting expertise within the accounting function to resolve non-routine or complex accounting matters.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Changes in internal control over financial reporting.**

There were no changes in our internal control over financial reporting that occurred during the period ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**Part II - Other Information**

**Item 1. Legal Proceedings**

We may be subject to legal disputes and subject to claims that arise in the ordinary course of business. Although the results of such litigation and claims in the ordinary course of business cannot be predicted with certainty, we believe that the final outcome of such matters will not have a material adverse effect on our business, results of operations, cash flows or financial condition. Regardless of outcome, litigation can have an adverse impact on us because of defense costs, diversion of management resources and other factors. Currently, there is no litigation pending against our company that could materially affect our company, as all of the litigation that was disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024 has been settled as follows:

On January 31, 2025, CFGI, LLC ("CFGI") commenced a litigation against us in the Superior Court, Suffolk County, Massachusetts asserting claims arising under a November 1, 2022 written engagement letter agreement whereby CFGI agreed to provide financial, accounting and tax consulting services to us. CFGI alleged that, while we made some payments under the amended agreement, CFGI was, at the time of commencement of the litigation, owed approximately $730,000, plus interest.

On July 30, 2025, the parties entered into a settlement agreement whereby we paid $500,000 in full satisfaction of all amounts owed to CFGI and the litigation was dismissed with prejudice.

On April 16, 2025, Kaylon McAlister, a former co-founder of Thinking Tree Spirits, filed suit in the Circuit Court of Oregon against Thinking Tree Spirits and our company seeking $470,000 under the Oregon dissenter rights statute, plus interest. The parties reached agreement on August 4, 2025 whereby the dissenter relinquished his claims in exchange for $140,000, ending the matter.

**Item 1A. Risk Factors**

As a "smaller reporting company," we are not required to provide the information required by this Item.

**Item 2. Unregistered Sales of Equity Securities and Use of Proceeds**

**Recent Sales of Unregistered Securities**

During the quarter ended September 30, 2025 did not have any sales of unregistered securities that we have not reported in our filings under the Exchange Act.,

**Item 3. Defaults upon Senior Securities**

None.

**Item 4. Mine Safety Disclosures**

Not applicable.

**Item 5. Other Information**

None.

**Item 6. Exhibits.**

The Exhibits listed in the Exhibit Index are filed as part of this quarterly report on Form 10-Q. Each management contract or compensatory plan or agreement listed on the Exhibit Index is identified by a hashtag.

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**EXHIBIT INDEX**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** |
| **Exhibit**<br>**Number** |<br>**Description of Exhibits** | **Form** | **File No.** | **Exhibit** | **Filing Date** |
| 3.1 | [Second Amended and Restated Certificate of Incorporation of Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000121390024102901/ea022247501ex3-1_heritage.htm) | 8-K | 001-42411 | 3.1 | November 26, 2024 |
| 3.2 | [First Amendment to Second Amended and Restated Certificate of Incorporation of Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000121/ex-31xfirstamendmentto2nda.htm) | 8-K | 001-42411 | 3.1 | June 27, 2025 |
| 3.3 | [Second Amendment to Second Ame](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000156/ex-31xsecondamendmentto2nd.htm)[nded and Restated Certi](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000156/ex-31xsecondamendmentto2nd.htm)[ficate of Incorporation of Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000156/ex-31xsecondamendmentto2nd.htm) | 8-K | 001-42411 | 3.1 | September 29, 2025 |
| 3.4 | [Third](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000168/ex-31x3rdamendmentx2nd_axr.htm)[Amendment to Second Amended and Restated Certificate of Incorporation of Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000168/ex-31x3rdamendmentx2nd_axr.htm) | 8-K | 001-42411 | 3.1 | October 31, 2025 |
| 3.5 | [Amended and Restated Bylaws of Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000131/ex-33xamended_xrestatedxby.htm) | 10-Q/A | 001-42411 | 3.3 | August 18, 2025 |
| 3.6 | [Certificate of Designations, Preferences and Rights of the Series A Convertible Preferred Stock](https://www.sec.gov/Archives/edgar/data/1788230/000121390024085099/ea020010907ex3-8_heritage.htm) | S-1/A | 333-279382 | 3.8 | October 3, 2024 |
| 3.7 | [Certificate of Designations, Preferences, Powers and Rights of the Series B Convertible Preferred Stock](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000012/ex31-certificateofdesignat.htm) | 8-K | 001-42411 | 3.1 | January 24, 2025 |
| 3.8 | [Certificate of Amendment to the Certificate of Designations, Preferences, Powers and Rights of Series B Convertible Preferred Stock](https://www.sec.gov/Archives/edgar/data/1788230/000164117225015121/ex3-5.htm) | S-1 | 333-288051 | 3.5 | June 13, 2025 |
| 4.1 | [Specimen common stock certificate](https://www.sec.gov/Archives/edgar/data/1788230/000121390024073448/ea020010905ex4-1_heritage.htm) | S-1/A | 333-279382 | 4.1 | August 28, 2024 |
| 4.2 | [Form of Representative's Warrant from initial public offering](https://www.sec.gov/Archives/edgar/data/1788230/000121390024102901/ea022247501ex4-1_heritage.htm) | 8-K | 001-42411 | 4.1 | November 26, 2024 |
| 4.3 | [Form of outstanding restricted stock units issued under the 2019 Plan prior to January 1, 2024](https://www.sec.gov/Archives/edgar/data/1788230/000121390024059237/ea020010903ex4-3_heritage.htm) | S-1/A | 333-279382 | 4.3 | July 5, 2024 |
| 4.4 | [Form of outstanding restricted stock units issued under the 2019 Plan after January 1, 2024](https://www.sec.gov/Archives/edgar/data/1788230/000121390024073448/ea020010905ex4-4_heritage.htm) | S-1/A | 333-279382 | 4.4 | August 28, 2024 |
| 4.5 | [Form of outstanding warrants that expire in August 2028](https://www.sec.gov/Archives/edgar/data/1788230/000121390024042435/fs12024ex4-5_heritage.htm) | S-1 | 333-279382 | 4.5 | May 13, 2024 |
| 4.6 | [Form of outstanding prepaid warrants with no expiration date](https://www.sec.gov/Archives/edgar/data/1788230/000121390024042435/fs12024ex4-6_heritage.htm) | S-1 | 333-279382 | 4.6 | May 13, 2024 |
| 4.7 | [Form of outstanding warrants that expire in June 2029](https://www.sec.gov/Archives/edgar/data/1788230/000121390024059237/ea020010903ex4-7_heritage.htm) | S-1/A | 333-279382 | 4.7 | July 5, 2024 |
| 4.8 | [Form of warrants that will expire on the 24 month, 42 month, and 60 month anniversaries of November 25, 2024](https://www.sec.gov/Archives/edgar/data/1788230/000121390024090517/ea020010909ex4-8_heritage.htm) | S-1/A | 333-279382 | 4.8 | October 25, 2024 |
| 4.9 | [Form of Common Warrant that expires November 21, 2029](https://www.sec.gov/Archives/edgar/data/1788230/000121390024102901/ea022247501ex4-2_heritage.htm) | 8-K | 001-42411 | 4.2 | November 26, 2024 |
| 4.10 | [Form of outstanding warrants that expires April 1, 2028](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000048/ex-410xformofwarrantwhiske.htm) | 10-K | 001-42411 | 4.10 | April 28, 2025 |
| 4.11 | [Form of outstanding warrants that expires February 21, 2030](https://www.sec.gov/Archives/edgar/data/1788230/000164117225009076/ex4-11.htm) | POS-AM | 333-284509 | 4.11 | May 7, 2025 |
| 4.12 | [Form of Pre-Funded Common Stock Purchase Warrant](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000128/ex-41xformofprexfundedwarr.htm) | 8-K | 001-42411 | 4.1 | August 18, 2025 |
| 4.13 | [Form of Advisory Warrant](https://www.sec.gov/Archives/edgar/data/1788230/000164117225022916/ex4-2.htm) | 8-K | 001-42411 | 4.2 | August 11, 2025 |
| 4.14 | [Form of Placement Agent Warrant](https://www.sec.gov/Archives/edgar/data/1788230/000164117225022916/ex4-3.htm) | 8-K | 001-42411 | 4.3 | August 11, 2025 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** |
| **Exhibit**<br>**Number** |<br>**Description of Exhibits** | **Form** | **File No.** | **Exhibit** | **Filing Date** |
| 4.15 | [Form of Exchange Warrant (exchange of Series B Preferred Stock)](https://www.sec.gov/Archives/edgar/data/1788230/000121390025099309/ea025443702ex4-15_heritage.htm) | S-1/A | 333-289870 | 4.15 | October 16, 2025 |
| 10.1 | [Loan Agreement, dated as of March 29, 2021, by and among Silverview Credit Partners, LP, as agent for the lenders, the financial institutions and other institutional investors from time-to-time party thereto as lenders, Heritage Distilling Company, Inc., as borrower, and Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000121390024042435/fs12024ex10-1_heritage.htm) | S-1 | 333-279382 | 10.1 | May 13, 2024 |
| 10.2 | [Amendment No. 1 to Loan Agreement, dated as of September 9, 2021, by and among Silverview Credit Partners, LP, as agent for the lenders, the financial institutions and other institutional investors from time-to-time party thereto as lenders, Heritage Distilling Company, Inc., as borrower, and Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000121390024042435/fs12024ex10-2_heritage.htm) | S-1 | 333-279382 | 10.2 | May 13, 2024 |
| 10.3 | [Amendment No. 2 to Loan Agreement, dated as of September 9, 2021, by and among Silverview Credit Partners, LP, as agent for the lenders, the financial institutions and other institutional investors from time-to-time party thereto as lenders, Heritage Distilling Company, Inc., as borrower, and Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000121390024085099/ea020010907ex10-9_heritage.htm) | S-1/A | 333-279382 | 10.9 | October 3, 2024 |
| 10.4 | [Amendment No. 3 to Loan Agreement dated as of September 9, 2021, by and among Silverview Credit Partners, LP, as agent for the lenders, the financial institutions and other institutional investors from time-to-time party thereto as lenders, Heritage Distilling Company, Inc., as borrower, and Heritage Distilling Holding Company, Inc.](https://www.sec.gov/Archives/edgar/data/1788230/000121390025006695/ea022814101ex10-4_heritage.htm) | S-1 | 333-284509 | 10.4 | January 27, 2025 |
| 10.5 | [2019 Equity Incentive Plan#](https://www.sec.gov/Archives/edgar/data/1788230/000121390024042435/fs12024ex10-4_heritage.htm) | S-1 | 333-2793852 | 10.4 | May 13, 2024 |
| 10.6 | [2024 Equity Incentive Plan#](https://www.sec.gov/Archives/edgar/data/1788230/000121390024073448/ea020010905ex10-5_heritage.htm) | S-1/A | 333-279382 | 10.5 | August 28, 2024 |
| 10.7 | [First Amendment to the Heritage Distilling Holding Company, Inc. 2024 Equity Incentive Plan](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000121/ex-101xfirstamendmentto202.htm) | 8-K | 001-42411 | 10.1 | June 27, 2025 |
| 10.8 | [Second](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000153/ex-101xsecondamendmentto20.htm)[Amendment to the Heritage Distilling Holding Company, Inc. 2024 Equity Incentive Plan](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000153/ex-101xsecondamendmentto20.htm) | 8-K | 001-42411 | 10.1 | September 22, 2025 |
| 10.9 | [Form of October 2023 Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1788230/000121390024085099/ea020010907ex10-6_heritage.htm) | S-1/A | 333-279382 | 10.6 | October 3, 2024 |
| 10.10 | [Form of Amendment to October 2023 Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1788230/000121390024085099/ea020010907ex10-7_heritage.htm) | S-1/A | 333-279382 | 10.7 | October 25, 2024 |
| 10.11 | [Amendment dated October 24, 2024 to October 2023 Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1788230/000121390024090517/ea020010909ex10-11_heritage.htm) | S-1/A | 333-279382 | 10.11 | October 25, 2024 |
| 10.12 | [Form of April 2024 Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1788230/000121390024085099/ea020010907ex10-8_heritage.htm) | S-1/A | 333-279382 | 10.8 | October 3, 2024 |
| 10.13 | [Form of August 2025 Series B Preferred Stock Exchange Agreement](https://www.sec.gov/Archives/edgar/data/1788230/000121390025099309/ea025443702ex10-21_heritage.htm) | S-1/A | 333-289870 | 10.21 | October 16, 2025 |
| 10.14 | [Securities Purchase Agreement dated as of January 23, 2025 by and between Heritage Distilling Holding Company, Inc. and C/M Capital Master Fund, LP](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000012/ex-101xsecuritiespurchasea.htm) | 8-K | 001-42411 | 10.1 | January 24, 2025 |
| 10.15 | [Registration Rights Agreement dated as of January 23, 2025, by and between Heritage Distilling Holding Company, Inc. and C/M Capital Master Fund, LP](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000012/ex-102xregistrationrightsa.htm) | 8-K | 001-42411 | 10.2 | January 24, 2025 |

---

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| | | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** | **Incorporated by Reference** |
| **Exhibit**<br>**Number** |<br>**Description of Exhibits** | **Form** | **File No.** | **Exhibit** | **Filing Date** |
| 10.16 | [Form of Subscription Agreement, dated as of August 11, 2025, between the Company and each Subscriber (as defined therein)](https://www.sec.gov/Archives/edgar/data/1788230/000164117225022916/ex10-1.htm) | 8-K | 001-42411 | 10.1 | August 11, 2025 |
| 10.17 | [Form of Amendment to Subscription Agreement, dated as of August 15, 2025, between Company and each Subscriber (as defined therein)](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000128/ex-101xamendmenttosubscrip.htm) | 8-K | 001-42411 | 10.1 | August 18, 2025 |
| 10.18 | [Form of Registration Rights Agreement, dated as of August 11, 2025, between the Company and each Purchaser (as defined therein)](https://www.sec.gov/Archives/edgar/data/1788230/000164117225022916/ex10-2.htm) | 8-K | 001-42411 | 10.2 | August 11, 2025 |
| 10.19 | [Placement Agency Agreement, dated as of August 11, 2025, among the Company, Cantor Fitzgerald & Co. and Roth Capital Partners, LLC](https://www.sec.gov/Archives/edgar/data/1788230/000164117225022916/ex10-3.htm) | 8-K | 001-42411 | 10.3 | August 11, 2025 |
| 10.20 | [Employment Agreement dated October 1, 2025 by and among the Company and Justin Stiefel](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000162/ex-101xemploymentagreement.htm) | 8-K | 001-42411 | 10.1 | October 3, 2025 |
| 10.21 | [Employment Agreement dated October 1, 2025 by and among the Company and Jennifer Stiefel](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000162/ex-102xemploymentagreement.htm) | 8-K | 001-42411 | 10.2 | October 3, 2025 |
| 10.22 | [Employment Agreement dated October 1, 2025 by and among the Company and Michael Carrosino](https://www.sec.gov/Archives/edgar/data/1788230/000178823025000162/ex-103xemploymentagreement.htm) | 8-K | 001-42411 | 10.3 | October 3, 2025 |
| 31.1 | [Certification of the Chief Executive Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](ex-311xceocertificationq3x.htm)† |  |  |  |  |
| 31.2 | [Certification of the Chief Financial Officer pursuant to Exchange Act Rules 13a-14(a) and 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](ex-312xcfocertificationq3x.htm)† |  |  |  |  |
| 32 | [Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ex-32xceocfocertificationq.htm)† |  |  |  |  |
| 101.INS | Inline XBRL Instance Document.† |  |  |  |  |
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document.† |  |  |  |  |
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document.† |  |  |  |  |
| 101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document.† |  |  |  |  |
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document.† |  |  |  |  |
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document.† |  |  |  |  |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |  |  |  |  |

---

#Indicates a management contract or compensatory plan.

†Filed herewith

------

**<u>[**Table of Contents**](#ieb557489e367403d96de3ddad4a9441c_7)</u>**

**SIGNATURES**

Pursuant to the requirements of the Securities Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| | **HERITAGE DISTILLING HOLDING COMPANY, INC.** | **HERITAGE DISTILLING HOLDING COMPANY, INC.** |
| Date: November 17, 2025 | By: | /s/ Justin Stiefel |
|  |  | Justin Stiefel <br>Chief Executive Officer |
| Date: November 17, 2025 | By: | /s/ Michael Carrosino |
|  |  | Michael Carrosino <br>Chief Executive Officer<br>Principal Financial Officer and<br>Principal Accounting Officer |

---

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATION OF CHIEF EXECUTIVE OFFICER**

**PURSUANT TO RULE 13A-14(A)**

I, Justin Stiefel, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. &nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this Quarterly Report on Form 10-Q of Heritage Distilling Holding Company, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. &nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. &nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. &nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) &nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) &nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) &nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. &nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) &nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 17, 2025

---

| | | |
|:---|:---|:---|
| By: | /s/ Justin Stiefel | /s/ Justin Stiefel |
|  | Name: | Justin Stiefel |
|  | Title: | Chief Executive Officer |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER**

**PURSUANT TO RULE 13A-14(A)**

I, Michael Carrosino, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. &nbsp;&nbsp;&nbsp;&nbsp;I have reviewed this Quarterly Report on Form 10-Q of Heritage Distilling Holding Company, Inc.;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. &nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. &nbsp;&nbsp;&nbsp;&nbsp;Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. &nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) &nbsp;&nbsp;&nbsp;&nbsp;Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) &nbsp;&nbsp;&nbsp;&nbsp;Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) &nbsp;&nbsp;&nbsp;&nbsp;Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. &nbsp;&nbsp;&nbsp;&nbsp;The registrant's other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) &nbsp;&nbsp;&nbsp;&nbsp;All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) &nbsp;&nbsp;&nbsp;&nbsp;Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.

Date: November 17, 2025

---

| | | |
|:---|:---|:---|
| By: | /s/ Michael Carrosino | /s/ Michael Carrosino |
|  | Name: | Michael Carrosino |
|  | Title: | Chief Financial Officer |

---

## Ex-32

**Exhibit 32**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002**

Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, each of the undersigned officers of Heritage Distilling Holding Company, Inc., a Delaware corporation (the "Company"), hereby certifies that, to his knowledge:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(1) &nbsp;&nbsp;&nbsp;&nbsp;The Quarterly Report on Form 10-Q of the Company for the third quarter ended September 30, 2025 (the "Report"), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(2) &nbsp;&nbsp;&nbsp;&nbsp;The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: November 17, 2025

---

| | |
|:---|:---|
| By: | /s/ Justin Stiefel |
| Name: | Justin Stiefel |
| Title: | Chief Executive Officer |

---

---

| | |
|:---|:---|
| By: | /s/ Michael Carrosino |
| Name: | Michael Carrosino |
| Title: | Chief Financial Officer |

---

<br>