Quarterlytics / Consumer Defensive / Beverages - Wineries & Distilleries / Eastside Distilling

Eastside Distilling

east · NASDAQ Consumer Defensive
Claim this profile
Ticker east
Exchange NASDAQ
Sector Consumer Defensive
Industry Beverages - Wineries & Distilleries
Employees 51-200
← All annual reports
FY2020 Annual Report · Eastside Distilling
Sign in to download
Loading PDF…
U. S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2020

[  ] 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 000-54959

EASTSIDE DISTILLING, INC.
(Name of small business issuer as specified in its charter)

Nevada
(State or other jurisdiction of
incorporation or organization)

20-3937596
(I.R.S. Employer
Identification No.)

8911 NE Marx Drive, Suite A2
Portland, Oregon 97220
(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code: (971) 888-4264

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

Common Stock, $0.0001 par value
(Title of Each Class)

EAST
(Trading Symbol)

The Nasdaq Stock Market LLC
(Name of Each Exchange on Which Registered)

Securities registered pursuant to Section 12(g) of the Act: None

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes [  ] No [X]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Act: Yes [  ] No [X]

Indicate by check mark whether the registrant(1) has filed all reports required 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 day. Yes [X] 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). Yes [X] No [  ]

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

Large accelerated filer [  ]
Non-accelerated filer [  ]
Emerging growth company [  ]

  Accelerated filer [  ]
  Smaller reporting company [X]

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. [  ]

Indicate by check mark whether the registrant has filed a report on and attestation to its management’s assessment of the effectiveness
of its internal control over financial reporting under Section 404(b) of the Sarbanes-Oxley Act (15 U.S.C. 7262 (b)) by the registered
public accounting firm that prepared or issued its audit report. [  ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act. Yes [  ] No [X]

The aggregate market value of the voting stock held by non-affiliates of the registrant at June 30, 2020, the last business day of the
registrant’s  most  recently  completed  second  fiscal  quarter  was  $13,994,759  based  on  the  last  reported  sales  price  of  the  registrant’s

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
common stock as reported by the Nasdaq Stock Market on that date.

As of March 31, 2021, 11,629,307 shares of our common stock were outstanding.

Documents Incorporated by Reference: None.

 
 
 
 
 
 
EASTSIDE DISTILLING, INC.

FORM 10-K

December 31, 2020

TABLE OF CONTENTS

Business
Risk Factors
Unresolved Staff Comments
Properties
Legal Proceedings
Mine Safety Disclosures

Market for the Registrant’s Common Equity, Related Stockholder Matters, and Issuer Purchases of Equity
Securities
Selected Financial Data
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Quantitative and Qualitative Disclosures about Market Risk
Financial Statements and Supplementary Data
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
Controls and Procedures
Other Information

Directors, Executive Officers, and Corporate Governance
Executive Compensation
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
Certain Relationships and Related Transactions, and Director Independence
Principal Accounting Fees and Services

Exhibits
Form 10-K Summary

2

PART I
Item 1.
Item 1A.
Item 1B.
Item 2.
Item 3.
Item 4.
PART II
Item 5.

Item 6.
Item 7.
Item 7A.
Item 8.
Item 9.
Item 9A.
Item 9B.
PART III
Item 10.
Item 11.
Item 12.
Item 13.
Item 14.
PART IV
Item 15.
Item 16.
SIGNATURES  

Page

4
14
25
25
25
25

26
26
27
35
F-1
36
36
36

36
37
37
37
37

37
39
40

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc., is referred to herein as “Eastside,” “EAST,” “the Company,” “us,” or “we.”

Cautionary Note Regarding Forward-Looking Statements

PART I

The  statements  in  this  section  and  other  sections  of  this  Form  10-K  include  “forward-looking  statements”  as  that  term  is
defined  in  the  Private  Securities  Litigation  Reform  Act  of  1995  and  involve  uncertainties  that  could  significantly  impact  results.
Forward-looking statements give current expectations or forecasts of future events about the company or our outlook. You can identify
forward-looking  statements  by  the  fact  they  do  not  relate  to  historical  or  current  facts  and  by  the  use  of  words  such  as  “believe,”
“expect,” “estimate,” “anticipate,” “will be,” “should,” “plan,” “project,” “intend,” “could” and similar words or expressions. Examples
include, among others, statements about any of the following:

● Impact of the COVID-19 pandemic, and the resulting negative economic impact and related governmental actions;
● Our ability to secure additional financing and achieve positive working capital;
● General industry, market and economic conditions (including consumer spending patterns and preferences) and our

expectations regarding growth in the markets in which we operate;

● Our ability  to  introduce  competitive  new  products  on  a  timely  basis  and  continue  to  make  investments  in  product

development and our expectations regarding the effect of new products on our operating results;

● Our realizing the results of our competitive strengths and ability to compete with other producers and distributors of

alcoholic beverage products;

● Our continuing to focus on and ability to realize our strategic objectives;
● Our intention  to  implement  actions  to  improve  profitability,  manage  expenses,  increase  sales  and  utilize  inventory

and accounts receivable balances to help satisfy our working capital needs;

● Our continuing to follow our approach to product development;
● Our expectation regarding product pricing and our ability to market to premium and super-premium segments of the

market;

● Our ability to retain, market and grow our existing brands, the effect that may have on other brands, and our ability to

profitably sell our brands;

● Our ability to financially support the brands in the market;
● Our ability to protect our intellectual property, including trademarks and tradenames related to our brands;
● The effects of competition and consolidation in the markets in which we operate;
● The ability of our production capabilities to support our business and operations and production strategy, including
our ability to continue to expand our production capacity to meet demand or outsource production to lower cost of
goods sold;

● Our expectations regarding our supply chain, including our ongoing relationships with certain key suppliers and/or

any potential supply chain disruption;

● Our ability to cultivate our distribution network and maintain relationships with our major distributors;
● Our ability to utilize our existing distribution pipelines and channels to grow other brands in our portfolio;
● Changes in applicable laws, policies and the application of regulations and taxes in jurisdictions in which we operate

and the impact of newly enacted laws;

● Tax rate changes (including excise tax, VAT, tariffs, duties, corporate, individual income, or capital gains), changes in

related reserves, or changes in tax rules or accounting standards;

● Our ability  to  expand  our  business  and  brand  offerings  by  acquisitions,  including  our  ability  to  identify,  complete,

and finance acquisitions, and our ability to integrate and realize the benefits of our acquisitions;

● Our ability to position our brands as attractive acquisition candidates;

3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
● Our ability  to  realize  the  anticipated  benefits  of  our  canned  beverage,  mobile  canning  and  bottling  operations  and

expected growth in the canned beverages industry;

● Negative  publicity  related  to  our  company,  brands,  marketing,  personnel,  operations,  business  performance,  or

prospects

● Our ability to attract and retain key board, executive or employee talent;
● Our liquidity and capital needs and ability to meet our liquidity needs and going concern requirements; and
● Our operations, financial performance and results of operations.

Forward-looking statements are based on assumptions and known risks and uncertainties. Although we believe we have been
prudent in our assumptions, any or all of our forward-looking statements may prove to be inaccurate, and we can make no guarantees
about  our  future  performance.  Should  known  or  unknown  risks  or  uncertainties  materialize,  or  underlying  assumptions  prove
inaccurate, actual results could materially differ from past results and/or those anticipated, estimated or projected.

We  undertake  no  obligation  to  provide  updates  to  forward-looking  statements  to  the  public,  whether  as  a  result  of  new
information,  future  events  or  otherwise.  You  should,  however,  consult  any  subsequent  disclosures  we  make  in  our  filings  with  the
United States Securities and Exchange Commission (“SEC”) on Form 10-Q or Form 8-K.

You should review the “Risk Factors” set forth elsewhere in this Annual Report for a cautionary discussion of certain risks,

uncertainties and assumptions that we believe are significant to our business and may effect forward looking statements.

Use of Non-GAAP Financial Information – Certain matters discussed in this report, including the information presented in
Part  II  under  “Item  7.  Management’s  Discussion  and  Analysis  of  Financial  Condition  and  Results  of  Operations,”  include  measures
that  are  not  measures  of  financial  performance  under  U.S.  Generally  Accepted  Accounting  Principles  (“GAAP”).  These  non-GAAP
measures should not be considered in isolation or as a substitute for any measure derived in accordance with GAAP, and also may be
inconsistent with similarly titled measures presented by other companies.

Item 1. BUSINESS

Overview

Eastside Distilling, Inc. (the “Company,” “Eastside Distilling,” “we,” “us,” or “our,” below) was incorporated under the laws
of  Nevada  in  2004  under  the  name  of  Eurocan  Holdings,  Ltd.  In  December  2014,  we  changed  our  corporate  name  to  Eastside
Distilling, Inc. to reflect our acquisition of Eastside Distilling, LLC. We manufacture, acquire, blend, bottle, import, market and sell a
wide variety of alcoholic beverages under recognized brands. We employ 78 people in the United States.

Our  brands  span  several  alcoholic  beverage  categories,  including  whiskey,  vodka,  gin,  rum,  tequila  and  Ready-to-Drink
(“RTD”). We sell our products on a wholesale basis to distributors in open states, and brokers in control states, and until March 2020,
we  operated  four  retail  tasting  rooms  in  Portland,  Oregon  to  market  our  brands  directly  to  consumers.  We  operate  a  mobile  craft
canning  and  bottling  business  (“Craft  C+B”)  that  primarily  services  the  craft  beer  and  craft  cider  business.  Craft  C+B  operates  11
mobile lines in Seattle, Washington; Portland, Oregon; and Denver, Colorado.

Total company revenue in 2020 was almost split evenly between spirits and Craft Canning; yet, the Craft Canning division
contributed 80% of our gross profit and spirits contributed 20%. The impact of the COVID-19 pandemic had a significant effect on
each business unit. Craft Canning revenue had over 20% growth from 2019 due to the incremental demand for packaging stimulated by
the shift in on-premise beer sales from kegs to cans. The spirits portfolio had approximately 20% in revenue growth from 2019 due to a
full year of Azuñia Tequila sales. Overall, the U.S. craft spirits category revenue was down $2.1 billion, or 40%, in 2020 according to
the Distilled Spirits Council of the United States (“DISCUS”).

4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Principal Spirits Brands and Products During 2020

● Hue-Hue (pronounced  “way-way”)  Coffee  Rum  –  cold-brewed  free-trade,  single-origin  Arabica  coffee  beans  grown  at  the
Finca  El  Paternal  Estate  in  Huehuetenango,  Guatemala  that  is  sourced  and  then  lightly  roasted  through  Portland  Roasting
Company. The concentrated brew is then blended with premium silver rum and a trace amount of Demerara sugar.

● Azuñia Tequila  –  estate-crafted,  smooth,  clean  craft  tequila  with  authentic  flavor  from  the  local  terroir.  It  is  the  exclusive
export of Agaveros Unidos de Amatitán and a second generation, family-owned-and-operated Rancho Miravalle estate, which
has created  tequila  for  over  20  years.  Made  with  100%  pure  Weber  Blue  Agave  grown  in  dedicated  fields  of  the  Tequila
Valley, it is harvested by hand and roasted in traditional clay hornos, and then finished with a natural, open-air fermentation
process and bottled on-site in small batches using a consistent process to deliver field-to-bottle quality.

● Portland Potato Vodka – Portland’s award-winning premium craft vodka. The key to producing our vodka is to distill it four
times. While most vodka is made from grain used in whiskey, we use potatoes and natural spring water sourced from the state
of Oregon.

● Burnside Whiskey –We source the best ingredients available to produce Burnside Whiskey. We develop each blend using the
various qualities of Quercus Garryana, the native Oregon Oak. Expanding on our initial experiment in 2012, we made it our
mission to turn the Burnside program into a one- of-a-kind oak study. Our blends are all distinctive from one another, and the
treatment of oak is equally specific.

Principal Services Provided by Craft Canning and Bottling

Canning

● Flexible packaging options in multiple sizes
● Nitrogen dosing: Specialized equipment allowing for packaging of still products in addition to carbonated beverages
● Velcorin: Specialized equipment that supports microbial control
● Label application capabilities
● Mobility packaging for clients at their production facility
● Full-service packaging provider

Bottling

● Supplies all needed packaging and has the ability to package in two primary bottle sizes
● Specialized packaging and quality control equipment

We  have  invested  heavily  in  the  past  two  years  expanding  our  business  through  acquisitions  and  making  substantial
investments in branding and production; however, we have not achieved profitability. The immediate task at hand is to focus on a new
sustainable business strategy. Based on a complete review and analysis of our competitive position, market opportunity and assets, we
have  identified  components  of  the  strategy  that  we  believe  would  improve  operating  results.  Management  believes  the  following
components of the strategy are in place and working:

● Strong spirits brands and products;
● Established 3-tier national distributor partnerships;
● Strong market position in Oregon, which is benefiting from an industrywide growth in craft spirits;
● Experience in distilling, blending, and barrel aging for craft spirits;
● Significantly reduced cash burn rate;
● Valuable asset in its employees; and
● Craft Canning division benefits from growth and accretive margin expansion opportunities generating cash flow.

Areas that we need incremental work include the following:

● Effective integration of Azuñia Tequila;
● Increased gross margins for our spirits portfolio at industry standards; and
● A sustainable strategy, fiscal plan, and predictable results.

5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
We plan to complete our business review in 2021 and embark on the following:

● Reinvent the business model for sustainable success:

○ Reduce cash burn rate to less than $3 million per annum in 2021;
○ Provide adequate liquidity and funding of the operating plan;
○ Leverage Craft Canning growth and achieve production synergies with spirits;
○ Refocus spirits branding and strategy to grow and expand;
○ Build the Eastside brand; and
○ Utilize the Eastside brand for limited edition products.

● Focus  strategy  on  value  creation  that  establishes  a  sustainable  growth  plan  with  a  clear  competitive  advantage

increasing internal rate of return and value for shareholders;
● Expand the Board of Directors and build strategic alignment;
● Build a 3-year strategic plan;
● Rebuild the budget process to allow for predictable measurable progress on financial goals; and
● Build a professional company platform, deliver results, and then, acquire accretive assets.

Eastside Distilling is unique in several specific areas: (1) to our knowledge, we are the only craft spirits company listed on
Nasdaq, (2) we do not function as a traditional craft distillery with store fronts relying on local sales, (3) we are diversified with our
contract manufacturing division, and (4) we have a diversified portfolio of spirits brands. We are similar to other craft distillers in that
(1) we have concentrated local volume, (2) we produce small batches and remain within the volume definition of “Craft”, and (3) our
brands achieve success through differentiation, discovery and distribution.

The  U.S.  spirits  marketplace  is  occupied  by  large  multi-national  conglomerates  with  substantially  more  resources  than
Eastside Distilling. However, we can use our small size to be fast, focused, flexible in our strategy. If we attempt to grow too quickly,
we  may  lack  the  underlying  strength  required  to  build  scale  with  loyalty  via  strong  unaided  awareness  and  powerfully  derived
attributes. Moreover, attempting to focus our “frame-of-reference” to compete with the biggest brands in the most expensive venues, is
likely to fail without first establishing underlying brand equity.

We will seek to utilize our public company stature to our advantage and position our spirits portfolio as a leading tier 2 spirits
provider  that  develops  brands,  expands  geographic  presence  and  positions  for  either  a  sale  to  the  tier  1  suppliers  or  continued
ownership with growth in revenue and cash flow. We will look to grow, and vertically integrate, our Craft Canning portfolio.

Market Opportunity – Roll-up Craft Distilleries with a Vertically Integrated Production Platform

Size of the United States for the Craft Spirits Market

The U.S. craft spirits market retail value was estimated at $3.3 billion in 2020, down 40% from $5.5 billion in 2019 due to the
COVID-19 pandemic and loss of on-premise sales. The craft spirits category is estimated to continue to struggle in the 1st half of 2021,
declining at 15% and then experience explosive growth in the 2nd half as the on-premise class of trade opens, growing at 30%. Overall,
we project a growth rate of 10% in 2021. The compound annual growth rate from 2020 to 2023 is forecasted to be 20%.

6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Estimated Craft Spirits Revenue Growth 20% CAGR through 2023

Source: DISCUS

The craft spirits category share is dominated by whiskey products, followed by gin and brandy. Overall share mix continues to
remain  constant  as  growth  rates  tend  to  be  consistent  across  product  types.  The  rye  whiskey  category  is  growing  twice  that  of
American  whiskey.  While  tequila  is  not  considered  a  domestically  produced  craft  spirit  as  all  tequila  is  imported  from  Mexico,  we
believe Azuñia Tequila has the potential to grow and excel as an artisanal, authentic brand in the premium and super premium tequila
category.

Projected 2023 Mix of Craft Spirits

Source: Arizton

According to DISCUS, distilled spirits sales in the U.S. were up 5.3% in 2019, increasing by $1.5 billion, to a new record of
$29 billion. Key spirits category drivers of sales growth in 2019 included: American whiskey, up 10.8%, or $387 million, to $4 billion;
rye was an important component of the overall American whiskey category growth with sales up 14.7%, or $30 million, reaching $235
million; tequila/mezcal, up 12.4%, or $372 million, to $3.4 billion; mezcal surpassed $100 million in sales for the first time totaling
$105 million. Pre-mixed cocktails were up 7.5%, or $25 million, to $351 million. Volumes rose by 3.3% to a record 239 million cases,
an  increase  of  7.6  million  cases  from  2018.  The  trend  underscored  the  decades  long  trend  in  market  premiumization  as  consumers
shifted their purchases toward more expensive spirits, resulting in a faster rate of growth in revenue over the rate of growth in physical
shipments. According to DISCUS, in 2019, the spirits industry again gained market share over beer and wine sales. Revenues grew by
half a percent to 37.8% of the total beverage alcohol market. This was the 10th year of market share gains for the spirits industry. Each
percentage point gain in market share is worth $770 million in additional revenue to the industry.

Key Salient Areas We Target and Focus Our Spirits Portfolio

● Premiumization  –  Craft  spirits  are  anticipated  to  cost  more  and  be  more  premium.  Overall  consumer  behavior

continues to drink less but consume premium alcoholic beverages.

7

 
 
 
 
 
 
 
 
 
 
 
 
 
● Experiential Branding – Brands that consumers can discover and become an integral part of consumer lifestyles and

self-expression are on the rise. This trend will continue as users search for authenticity.

● Farm to Flask – Better ingredients, authentic production processes and a better taste experience will continue to be

interesting attributes. Craft spirits, which have a unique sense of identity and originality, continue to gain popularity.

● Artisanal  and  Handmade  –  Batch  produced  limited  quantities  with  the  highest  care,  attention  and  quality  are

important to consumers seeking special, premium products. This trend is a critical driver of craft growth.

Spirits Aficionados that Appreciate Authentic, Hand Crafted, Batch Produced Products

The  overall  target  for  Eastside  Distilling  is  a  “psychographic  target”  that  transcends  demographics  and  focuses  on  what

consumers want versus who they are.

Our Strategy

Our  overall  strategy  is  to  build  Eastside  Distilling  to  a  leader  in  the  craft  spirits  and  craft  packaging  marketplace.  We  will
continue  to  focus  our  spirits  portfolio  on  a  “house  of  brands”  architecture  with  Azuñia  Tequila,  Burnside  Whiskey,  Portland  Potato
Vodka, Hue-Hue Coffee Rum and the Eastside brand of limited edition premium spirits products. We aim to grow these brands to either
be an attractive acquisition candidate for the tier 1 producers in the spirits industry or be a consistent stream of earnings for the spirits
portfolio generated from scale, scope and differentiation.

In terms of strategic sequence, we are focused on initiating the turnaround and then beginning the rapid value creation phase

for shareholders through the following:

1) The first and most critical step is to reduce the year on year cash burn. In 2019, the cash burn rate (adjusted EBITDA
+ interest expense) was approximately $10 million and in 2020, it was $6 million. The primary source of this cash
burn  was  the  investment  in  the  Redneck  Riviera  brand.  Management  believed  we  would  need  to  increase  our
investment  in  Redneck  Riviera  three-fold  to  maintain  the  velocity  in  the  national  off-premise  chain  accounts.  We
recently terminated the license for the Redneck Riviera brand and will now focus our investment on the remaining
brands in the portfolio. In addition, we will assess gross profit to cash operating costs as a scorecard matrix to ensure
we maintain a sustainable operating cash burn rate in 2021 below $3 million and make incremental progress toward
lowering that cash burn rate.

2) The second critical step is to establish proper liquidity and improve underlying fundamentals in net working capital.
We over-invested in working capital in prior years and collateralized our barrel inventory to raise incremental capital.
With the divestiture of the Redneck Riviera brand, we have reduced barrel inventory by 40%. We plan to convert a
substantial  portion  of  the  remaining  barrel  inventory  to  cash  by  utilizing  the  barrel  product  for  Eastside  limited
edition  products.  We  intend  to  use  cash  from  both  debt  and  equity  financings  to  augment  cash  generated  from
reducing working capital to fund operations this year.

3) Given  the  vision  for  Eastside  Distilling  to  be  a  national  leader  in  craft  spirits  and  craft  contract  packaging,  it  is
imperative that management work diligently to professionalize the Company and prepare to scale and expand. To this
end, we are focused on converting from manual to automated systems. We have recently hired a Controller and Vice
President of Financial Planning and Analysis. This capability will bring faster monthly close, added controls to the
accounting  systems,  stronger  3-year  strategic  plans  and  robust  phased  fiscal  budgets.  In  addition,  with  the  goal  of
scale  and  expansion,  we  will  be  better  prepared  to  evaluate  the  optimal  return  for  expenditures  by  business  unit,
brand, market, and event.

4) Volume and market share, with profit, is the goal for our spirits portfolio. We are a company inspired by craft spirits
and the art of craftmanship. We focus on creating unique high-quality artisan products that are rare and hard to get.
Our Craft Canning division embraces the same inspiration to package craft beverages with quality and precision. We
build  experiential  brands  that  are  uniquely  relevant  to  our  target  audience.  We  focus  on  creating  relationships
between our brands and consumers that are deep and enduring.

8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
To help achieve our strategy, we are focused on the following:

● Identifying and completing strategic brand development in-house and acquisitions that fill out our product portfolio

and/or our distribution strategy;

● Achieving world-class spirit rebranding with the collaboration of Neil Powell Studios;

● Achieving  brand  penetration  through  our  national  distribution  platform  “up  and  down  the  street”  with  our  3-tier

distribution network;

● Maximizing our margins through (a) premium unique brands and products, (b) optimizing price and price promotion,
and (c) targeted cost leverage utilizing our “operations center of excellence” that will focus on buy/make/deliver best
practice model;

● Monetizing our  diverse  and  growing  branded-product  portfolio  through  select  and  focused  geographic  expansion;

and,

● Building  a  sustainable  business  model  that  owns  a  unique  competitive  advantage  through  our  brands,  products,

people, infrastructure and distributors.

Our Strengths

We believe the following competitive strengths will help enable the implementation of our growth strategies:

● Experiential brands with the potential to be highly relevant/unique yet scalable/expandable: As consumers generally
“drink  the  image,”  our  brands  will  (a)  strive  to  be  discovered  versus  marketed,  (b)  create  experiences  versus
interactions,  (c)  be  relevant  and  unique  vs  only  relevant  or  unique;  and  (d)  be  iconic  and  admired  by  our  target
audience. We will accomplish these goals by building brands that have a deep connection to product attributes and
consumer values. When combined, we will create brand gestalt that is highly regarded and highly desired.

● Artisan products  that  are  craft  inspired  and  driven  by  the  art  of  craftmanship:  We  will  seek  to  provide  the  most
interesting products as measured by individual product attribute ratings and combined derived attribute ratings. In the
end, the most important measurement is purchase intent driven by strategic attribute ratings.

● Experienced distilling and blending experts: We believe that our team of expert blenders and distillers, with highly
regarded palates and experience is important to us maintaining a high-quality, artisanal character to our products as
well as adding to our consumer appeal.

● Experienced  marketing  and  branding:  Our  new  CEO  has  over  23  years  beverage  experience  with  16  years  in
alcoholic  beverages.  He  has  created  Miller  Sharp’s  non-alcoholic  beer  for  Miller  Brewing,  he  acquired  and  grew
Stolichnaya vodka for Allied Domecq, and he received the Edgar Bronfman award for outstanding leadership in the
spirits industry. Our new Chief Branding Officer brings over 20 years in branding and marketing with several world
class  agencies.  As  brand  marketing  director,  she  has  repackaged  and  repositioned  Beefeater  Gin,  Kahlua  Liqueur,
Sauza Tequila and provided marketing direction for other top brands like Makers Mark and Canadian Club. Our new
Vice President of Financial Planning and Analysis has over 20 years in the alcoholic beverage industry with Pernod
Ricard, Diageo, Bacardi and Heineken, specifically working with brand management to support test market analysis,
new product development, sales and operations planning process and marketing matrix measurement/return. Finally,
Eastside  Distilling  has  established  a  strong  relationship  with  Neil  Powell  Studios,  an  acclaimed  branding  firm,  to
provide us with packaging and digital branding expertise.

9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
● Key  distribution  relationships:  We  have  distribution  arrangements  with  several  of  the  largest  wine  and  spirits
distributors  in  the  United  States,  such  as  RNDC.  We  have  also  maintained  our  relationship  with  Park  Street,  a
provider of back-office administrative and logistical services for alcohol and beverage companies. We believe these
relationships will help accomplish our goal of having our premium spirits sold and distributed nationwide.

● Expanded production:  With  the  recent  arrival  of  our  new  Senior  Vice  President  of  Operations,  we  now  have  the
ability  to  create  an  “operational  center  of  excellence”  for  the  entire  company.  Our  new  Senior  Vice  President  of
Operations has over 20 years’ experience in classic consumer goods manufacturing, including change management,
scale & expansion, CRM (integrated, data-driven software solutions), line engineering, black belt methodology and
team leadership. The Company plans to combine all purchasing, manufacturing and logistics/warehousing under our
new Senior Vice President of Operations.

Our Product Approach

Our approach to our craft spirits involves five important aspects:

● Commitment to high quality unique artisan products inspired by craft spirits and driven by the highest standards of
craftmanship:  We  create  and  deliver  extraordinary  products  that  have  unique  qualities  in  ingredients,  distilling,
blending or barrel aging that offer consumers a special experience.

● Authentic  craft  products  and  yet  scalable  and  expandable:  We  believe  our  unwavering  commitment  to  produce
authentic craft spirits that delight our consumers can be scaled and consistent with proper care given to consistency
and quality of our production process.

● Unique talent and experience: Every spirit reflects the craft inspiration, the highest standards of craftmanship and the
creativity  and  capability  of  our  entire  team.  Eastside  recently  announced  a  new  Head  Distiller  to  protect  our
standards, guide our process and innovate new products.

● Strategic spirit  portfolio  architecture:  We  will  focus  on  a  “house  of  brands”  portfolio  architecture  that  focuses  on
experiential  brands,  artisan  products,  “up  and  down  the  street”  distribution  and  micro  guerilla  marketing.  Our
portfolio architecture will seek to offer the most unique, high quality and high margin products.

● Build consumer relationships, affinity and loyalty: The goal is to build an ongoing relationship with our brands and

consumers that fosters loyalty and word of mouth.

Production and Supply

Bringing a brand to market involves several important stages, including bottle and label design, raw materials procurement,
filling the bottles, and packaging the bottles in various configurations for shipment. To achieve a unique flavor profile for each brand,
we use one or more of the following techniques: infusion of fruit, addition of natural flavorings, blending of products, and aging in
selected casks. Once the final profile is approved and quality control standards are met, we filter the liquid as needed and bottle or can
the product.

We  rely  on  a  limited  number  of  suppliers  for  the  sourcing  of  our  spirit  products  and  raw  materials,  including  our  distillate
products  and  other  ingredients.  These  suppliers  consist  of  third-party  producers  in  the  U.S  and  Mexico.  We  are  in  the  process  of
reviewing our contract with Agaveros Unidos de Amatitan, SA. de CV., which was part of the acquisition of the Azuñia Tequila assets
in 2019. We do not have long-term, written agreements with any of our other suppliers for the production of raw materials. However,
we believe that we have consistent and reliable third-party sources for the needed materials. We produce and bottle all our spirits for
distribution, regardless of whether the distillation phase of the process was at our facility or at one of our suppliers.

10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Most recently, we have consolidated all procurement, manufacturing, logistics, and warehousing under the responsibility of
our Senior Vice President of Operations. We have created a “center of operational excellence” that will lead and manage the following:
(1) company procurement of raw materials and finished goods from Agaveros Unidos de Amatitan, SA. de CV, (2) Craft C+B contract
manufacturing, (3) craft spirits direct manufacturing, and (4) company logistics and warehousing. This initiative will decrease waste,
fully utilize and deploy resources, and establish a platform for expansion.

Distribution Network

Since  2018  with  the  introduction  of  Redneck  Riviera  Whiskey,  we  developed  a  national  distribution  network  and  currently
have distribution and brokerage relationships with three-tier distributors in 49 U.S. states. Despite the divestiture of Redneck Riviera
Whiskey from our product portfolio, we continue to enjoy our relationship with a national distributor network.

U.S. Distribution

Producers  and  importers  of  beverage  alcohol  in  the  U.S.  must  sell  their  products  through  a  three-tier  distribution  system.
Typically, a brand is first sold to a network of distributors, or wholesalers, covering the U.S., in either “open” states or “control” states.
In  the  33  open  states,  the  distributors  are  generally  large,  privately  held  companies.  In  the  17  control  states,  the  states  themselves
function as the distributor, and regulate suppliers, including our Company. The distributors and wholesalers in turn sell to individual
retailers, such as liquor stores, restaurants, bars, supermarkets and other outlets licensed to sell alcoholic beverages. In larger states,
such  as  New  York,  more  than  one  distributor  may  handle  a  brand  in  separate  geographical  areas.  In  control  states,  producers  and
importers sell their products directly to state liquor authorities, which distribute the products and either operate retail outlets or license
the retail sales function to private companies, while maintaining strict control over pricing and profit.

The  U.S.  spirits  industry  has  consolidated  dramatically  over  the  last  ten  years  due  to  merger  and  acquisition  activity.  Eight
major  spirits  companies  currently  dominate  the  industry,  each  of  which  owns  and  operates  its  own  importing  businesses.  All
companies,  including  these  large  companies,  are  required  by  law  to  sell  their  products  through  wholesale  distributors  in  the  United
States.  The  major  companies  continue  to  exert  increasing  influence  over  the  regional  distributors  and  as  a  result,  it  has  become
increasingly  difficult  for  smaller  companies  to  get  their  products  recognized  by  distributors.  Before  the  onset  of  the  COVID-19
pandemic, over 2,000 craft distillers operated in the United States. Since the COVID-19 pandemic commenced, it is estimated that the
total number will be reduced to 1,200.

Importation

We hold the federal importer and wholesaler license required by the Alcohol and Tobacco Tax and Trade Bureau of the U.S.

Treasury Department and the requisite state licenses within the states in which we conduct business.

Our inventory is maintained in offsite bonded warehouses at our producers, our bonded warehouse in Milwaukie, Oregon, and
at bonded warehouses managed by Park Street, our fulfillment and logistics partner. We also typically have inventory in transit that we
ship nationally through our network of licensed and bonded carriers.

Wholesalers and Distributors

In the United States, we are required by law to use state-licensed distributors or, in the control states, state-owned agencies
performing this function, to sell our brands to retail outlets. As a result, we depend on distributors for sales, product placement and
retail store penetration. All of the distributors with whom currently work also distribute our competitors’ products and brands. As a
result,  we  must  foster  and  maintain  our  relationships  with  our  distributors.  Through  our  internal  sales  team,  we  have  established
relationships for our brands with wholesale distributors in the forty-nine states where we sell our products, and our products are sold in
the U.S. by these wholesale distributors, as well as by various state beverage alcohol control agencies.

11

 
 
 
 
 
 
 
 
 
 
 
 
 
Significant Customers

Sales  to  one  customer,  the  Oregon  Liquor  Control  Commission,  accounted  for  approximately  18%  and  16%  of  our

consolidated sales for the years ended December 31, 2020 and 2019, respectively.

Sales Team

We  have  a  total  sales  force  of  approximately  10  people,  with  an  average  of  over  ten  years  of  industry  experience  with

premium beverage alcohol brands.

Our sales personnel are engaged in the day-to-day management of our distributors, which includes setting quotas, coordinating
promotional plans for our brands, maintaining adequate levels of stock, brand education and training and sales calls with distributor
personnel. Our sales team also maintains relationships with key chain and retail customers through independent sales calls. They also
schedule  promotional  events,  create  local  brand  promotion  plans,  host  in-store  tastings,  where  permitted,  and  provide  wait  staff  and
bartender training and education for our brands.

In addition, we have also engaged Park Street, a provider of back-office administrative, fulfillment, and logistical services for
alcohol  and  beverage  distributors,  which  services  include  state  compliance,  logistics  planning,  order  processing,  order  fulfillment,
distributor chargeback and bill-support management and certain accounting and reporting services. In addition, Park Street provides a
factoring service that we can take advantage of to improve cash flow.

Advertising, Marketing and Promotion

To  build  our  brands,  we  must  effectively  communicate  with  three  distinct  audiences:  distributors,  retail  trade  and  end
consumers. Advertising, marketing and promotional activities help to establish and reinforce the image of our brands in our efforts to
build substantial brand value. In the spirits category, consumers “drink the image,” so brand identity is paramount.

We  have  shifted  our  marketing  model  from  an  exclusive  external  partnership  to  internal  marketing  overseen  by  our  Chief
Branding  Officer  and  Chief  Executive  Officer.  We  have  focused  our  marketing  methodology  to  conducting  quantitative  external
reviews based on consumer research for all brand and product development. We have developed our fundamental strategy to “position
and  proof”  –  position  brands  and  products  through  quantitative  research  and  then  market  test  to  build  a  “proof  of  concept”  prior  to
regional or national launch. We have partnered with the Studios of Neil Powell to create, build and produce product packaging and
support material.

We are implementing a micro-guerilla marketing strategy that drives tactics to build brand equity and increase sales. We focus
on “Impact Stacking” that combines advertising, price promotions, point-of-sale materials, event sponsorship, in-store and off-premise
promotions, public relations, and social media marketing to deliver the biggest impact to our target audience and make the most of our
limited resources. We have reduced the cost of external partnerships to manage all marketing by (a) extending research to quantitative
methodology that better predicts success, (b) leveraging internal marketing expertise that is more cost effective, (c) better positioning
brands to include both consumer values and product attributes, and (d) more optimal utilization of resources with focus and elimination
of waste.

We now focus on building the spirits portfolio strategy and architecture to better focus and align our brands and products. We
also employ a more classical approach to branding based on the capability of our new Chief Branding Officer (“CBO”) and new CEO.
Our  new  CBO  has  decades  of  experience  in  building  brands  and  transforming  spirits  brands  working  with  advertising  agencies  and
strategic brand consultants. Our CEO has extensive experience in beverage innovation, strategic brand building and micro marketing
techniques with a proven track record of value creation in the beverage category.

Intellectual Property

Trademarks are an important aspect of our business. We sell our products under a number of trademarks which we own. Our
brands are protected by trademark registrations or are the subject of pending applications for trademark registration in the U.S. where
we  distribute,  or  plan  to  distribute,  our  brands.  The  trademarks  may  be  registered  in  the  names  of  our  subsidiaries.  In  the  U.S.,
trademark registrations need to be renewed every ten years. We expect to register our trademarks in additional markets as we expand
our distribution territories.

12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Seasonality

Our business has historically followed the spirits industry seasonality trends with peak sales generally occurring in the fourth
calendar  quarter  in  spirits,  primarily  due  to  seasonal  holiday  buying.  Our  Craft  C+B  business  typically  has  peak  sales  mid  to  late
summer. However, as our business has evolved and as we continue to expand our footprint in the national distribution platform, our
sales growth has been more dependent on the timing of successful sales efforts and shipment of product to customers, but there remains
a concentration of buying and stocking our chains ahead of the holiday season.

Competition

In spirits, our industry is highly fragmented and very competitive. The threat of new entrants is high; however, the craft spirits
segment in the United States is estimated to be down 40% in revenue in 2020 due to the COVID-19 pandemic. The number of craft
distilleries is also down from 2,000 to an estimated 1,200. The next three years will produce significant growth for craft spirits off of a
lower base.

We believe that Eastside Distilling will compete on the basis of quality, authenticity, sustainability, artisanal and experiential.
Our  premium  brands  compete  with  other  alcoholic  and  nonalcoholic  beverages  for  market  share.  We  compete  with  numerous  tier  1
multinational producers and distributors of beverage alcohol products, many of which have greater resources than us.

Over the past ten years, the U.S. wine and spirits industry has undergone dramatic consolidation and realignment of brands
and brand ownership. The number of major importers in the U.S. has declined significantly. Today, we believe eight major companies
dominate  the  market:  Diageo  PLC,  Pernod  Ricard  S.A.,  Bacardi  Limited,  Brown-Forman  Corporation,  Beam  Suntory  Inc.,  Davide
Campari-Milano S.p.A., and Rémy Cointreau S.A. These competitors have substantially greater resources than we do.

We believe we are a meaningful tier 2 participant that is in a prime position to build our platform and potentially partner with
small-to-mid-size spirit brands as opposed to the major importers and tier 1 multinationals. Given our size relative to our major tier 1
competitors, most of which have multi-billion dollar operations, we believe that we can provide greater focus on smaller brands and
tailor  transaction  structures  based  on  individual  brand  owner  preferences.  However,  our  relative  capital  position  and  resources  may
limit our marketing capabilities, our ability to expand into new markets and our negotiating ability with our distributors.

By  focusing  on  the  premium  and  super-premium  segments  of  the  market,  which  typically  have  higher  prices  per  case  and
gross  profit  margins,  and  having  an  established,  experienced  marketing  &  sales  force,  we  believe  we  are  able  to  gain  relatively
significant attention from our distributors for a company of our size. Also, the continued consolidation among the major companies,
and the downsizing of craft distilleries due to the COVID-19 pandemic are expected to create opportunities for small to mid-size wine
and spirits companies to expand and increase market share.

The  mobile  canning  and  bottling  industry  is  highly  fragmented  and  very  competitive.  The  threat  of  new  entrants  is  high.
Moreover, we compete at the hyper-local scale, where we have a few concentrated customers. One of our greatest threats associated
with losing customers is the customer’s own growth and success. As new brewers grow, they are able to afford the investment in their
own canning line. We believe the mobile canning industry is in the very early stages of development.

Government Regulation

We are subject to the jurisdiction of the Federal Alcohol Administration Act, U.S. Customs laws, and the Alcoholic Beverage

Control laws of all fifty states, among many other regulations.

13

 
 
 
 
 
 
 
 
 
 
 
 
 
The  U.S.  Treasury  Department’s  Alcohol  and  Tobacco  Tax  and  Trade  Bureau  regulates  the  production,  blending,  bottling,
sales and advertising and transportation of alcohol products. Also, each state regulates the advertising, promotion, transportation, sale
and distribution of alcohol products within its jurisdiction. We are also required to conduct business in the U.S. only with holders of
licenses to import, warehouse, transport, distribute and sell spirits.

We are subject to U.S. regulations on the advertising, marketing and sale of beverage alcohol. These regulations range from a

complete prohibition of the marketing of alcohol in some states to restrictions on advertising style, media and messages.

Labeling of spirits is also regulated in many markets, varying from health warning labels to importer identification, alcohol
strength and other consumer information. All beverage alcohol products sold in the U.S. must include warning statements related to
risks of drinking beverage alcohol products.

In  the  U.S.  control  states,  the  state  liquor  commissions  act  in  place  of  distributors  and  decide  which  products  are  to  be
purchased and offered for sale in their respective states. Products are selected for purchase and sale through listing procedures which
are generally made available to new products only at periodically scheduled listing interviews. Consumers may purchase products not
selected for listings only through special orders, if at all.

The  distribution  of  alcohol-based  beverages  is  also  subject  to  extensive  federal  and  state  taxation  in  the  U.S.  and
internationally. Most foreign countries impose excise duties on wines and distilled spirits, although the form of such taxation varies
from a simple application on units of alcohol by volume to intricate systems based on the imported or wholesale value of the product.
Several countries impose additional import duty on distilled spirits, often discriminating between categories in the rate of such tariffs.
If we begin distributing our products internationally, import and excise duties could have a significant effect on our sales, both through
reducing the consumption of alcohol and through encouraging consumer switching into lower-taxed categories of alcohol.

Employees

As of March 31, 2021, we have 78 employees, 10 of whom are in sales and marketing, 56 in production/canning/bottling, and
12 of whom are in administration. All employees are full-time with the exception of one part-time employee in sales and two part-time
employees  in  canning.  We  will  continue  to  monitor  our  staffing  in  light  of  the  impacts  of  the  coronavirus  and  streamlining  on  our
operations for working capital needs.

Geographic Information

Eastside Distilling currently sells its products in 49 states.

Item 1A. RISK FACTORS

The  statements  in  this  section  describe  the  most  significant  risks  to  our  business  and  should  be  considered  carefully  in
conjunction  with  “Management’s  Discussion  and  Analysis  of  Financial  Condition  and  Results  of  Operations”  and  the  “Notes  to
Consolidated Financial Statements” to this Annual Report on Form 10-K, as well as our other disclosures in this Annual Report. We
may have other risks that we have not yet identified or that we currently believe are immaterial but may become material.

RISKS RELATING TO OUR BUSINESS

Internal disagreements of our Board of Directors could have materially adverse consequences

We have a dynamic board of directors consisting of independent and non-independent members. Our board seeks to stimulate
the flow of ideas, identify key issues, consider alternatives, and make informed decisions through a deliberative process. Our directors
have a diverse range of experiences and perspectives. In some cases, our directors have actual or possible conflicts of interests or have
financial  or  other  interests  in  proposed  transactions  with  the  Company.  As  a  result  of  all  of  these  factors,  members  of  our  board  of
directors may disagree on how to oversee the business of the Company, the Company’s long-term strategic, financial, or organizational
goals, the Company’s standards and policies, or other Company matters.

14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
These  disagreements  can  evolve  into  disputes,  and  some  of  these  disputes  may  have  adverse  consequences,  including  a
reduced level of trust among board members, unresolved issues, an inability to act on corporate matters, instability on the board, and
reduced management and employee morale. They can also significantly delay or prevent the achievement of our business objectives or
have an adverse impact on our business performance. In some cases, if disputes cannot be resolved internally, they can result in director
resignation or removal, proxy contests, litigation, or stock market delisting.

Failure to retain & recruit executive management and to build morale and performance

Eastside  Distilling’s  success  depends  upon  the  efforts  and  abilities  of  our  executive  management  team,  key  senior
management,  and  a  high-quality  employee  base,  as  well  as  our  ability  to  attract,  motivate,  reward,  and  retain  them.  If  one  of  our
executive officers or critical senior management terminates his or her employment, we may not be able to replace their expertise, fully
integrate new personnel or replicate the prior working relationships. The loss of critical employees might significantly delay or prevent
the  achievement  of  our  business  objectives.  Qualified  individuals  with  the  breadth  of  skills  and  experience  in  our  industry  that  we
require  are  in  high  demand,  and  we  may  incur  significant  costs  to  attract  them.  Difficulties  in  hiring  or  retaining  key  executive  or
employee  talent,  or  the  unexpected  loss  of  experienced  employees  could  have  an  adverse  impact  on  our  business  performance.  In
addition, we could experience business disruption and/or increased costs related to organizational changes, reductions in workforce, or
other cost-cutting measures.

We  recently  experienced  significant  changes  to  our  executive  leadership  team.  Both  our  corporate  controller  and  Vice
President of Financial Planning and Analysis resigned effective December 2020 due to concerns of stability, functionality, and over-
reaching Board involvement. This has been a significant set-back to the Company. We have recently recruited two new employees to
fill these roles and we are currently on-boarding in the first quarter 2021.

There is substantial uncertainty relating to our acquisition of the assets of Intersect Beverage, LLC

On September 12, 2019, the Company completed the acquisition of the Azuñia Tequila brand, the direct sales team, existing
product inventory, supply chain relationships and contractual agreements from Intersect Beverage, LLC, an importer and distributor of
tequila and related products. We have encountered integration difficulties since the acquisition, including difficulties in assimilating the
operations and products, failing to realize synergies, unanticipated costs, low profit margins, diversion of management’s attention from
other business concerns, and issues relating to employee transition. Moreover, the Company has discovered a number of inappropriate
and problematic trade and sales practices relating to the Company’s sales of the Azuñia Tequila brand of products. The Company has
commenced  an  internal  investigation  into  these  trade  practices  and  the  effects,  if  any,  such  practices  may  have  on  the  Company’s
historical results of operation, as well as any potential violation of laws or regulations applicable to the Company. The results of the
investigation could lead to one or more material adverse effects on the Company, including actions for violation of law or regulation,
penalties  or  other  monetary  liability,  suspension,  or  forfeiture  of  one  or  more  licenses  to  operate  our  business.  Moreover,  the
investigation may result in assertion of one or more claims of indemnification or other legal action arising out of the acquisition.

Negative impact of COVID-19 pandemic

Our business continues to be susceptible to disruption from any number of current and ongoing challenges brought on by the
COVID-19 pandemic. The impact of consumer business and government responses to the COVID-19 pandemic has had a significant
impact on the operations and financial condition of many businesses. Those include employees being required to work remotely, not
travel and otherwise alter their normal working conditions. For instance, our sales staff have had limited opportunity to interact with
customers. Businesses have been closed, including establishments that sell our products, and supply chains and manufacturing have
been disrupted. Consumer buying habits have shifted and may continue to shift, which may result in fewer sales of our products. These
and  other  impacts  from  the  COVID-19  pandemic  and  any  other  similar  crisis  could  have  a  material  impact  on  our  operations  and
financial results.

15

 
 
 
 
 
 
 
 
 
 
In addition, our results and financial condition may be adversely affected by federal or state legislation (or other similar laws,
regulations, orders or other governmental or regulatory actions) that would impose new or more severe restrictions on our ability to
operate our business or impact the economy or our customers and suppliers, a severe downturn in the economy or financial and lending
markets.

The degree to which COVID-19 may impact our results of operations and financial condition is unknown at this time and will
depend on future developments, including the ultimate severity and the duration of the pandemic, and further actions that may be taken
by governmental authorities or businesses or individuals on their own initiatives in response to the pandemic.

Negative impact of operating losses every quarter since our inception

We  believe  that  we  will  continue  to  incur  net  losses  in  2021  as  we  expect  to  make  continued  investment  in  product
development,  sales  and  marketing,  brand  support  and  to  incur  administrative  expenses  as  we  seek  to  grow  our  brands.  We  also
anticipate that our cash needs will exceed our income from sales in 2021. Some of our products may not achieve widespread market
acceptance and may not generate sales and profits to justify our investment in them. We expect we will continue to experience losses
and negative cash flow. Results of operations will depend upon numerous factors, some of which are beyond our control, including
new  entrants,  competitive  activity,  government  regulations  and  increase  in  tax.  We  also  incur  substantial  operating  expenses  at  the
corporate level, including costs directly related to being a reporting company with the SEC.

Failure to secure additional capital and achieve adequate liquidity to grow and compete

We will require additional capital to operate, grow and compete, and failure to obtain such additional capital could limit our
operations and our growth. Unfortunately, we have not generated sufficient cash from operations to finance additional capital needs,
and  we  will  need  to  raise  additional  funds  through  private  or  public  equity  and/or  debt  financing.  We  cannot  assure  that  additional
financing  will  be  available  to  us  on  acceptable  terms  or  at  all.  If  additional  capital  is  either  unavailable  or  cost  prohibitive,  our
operations  and  growth  may  be  limited,  and  we  may  need  to  change  our  business  strategy  to  slow  the  rate  of,  or  eliminate,  our
expansion  or  to  reduce  or  curtail  our  operations.  Also,  any  additional  financing  we  undertake  could  impose  covenants  upon  us  that
restrict our operating flexibility, and, if we issue equity securities to raise capital, our existing shareholders may experience dilution and
the new securities may have rights, preferences and privileges senior to those of our common stock.

Failure to effectively manage debt

We have incurred significant debt under promissory notes and inventory financing lines. Much of our debt is secured by our
bulk spirit inventory and other assets, including assets in our Craft Canning business. Our ability to meet our debt service obligations
depends  upon  our  operating  and  financial  performance,  which  is  subject  to  general  economic  and  competitive  conditions  and  to
financial, business, and other factors affecting our operations, many of which are beyond our control. If we are unable to service our
debt,  we  may  need  to  sell  inventory  and  other  material  assets,  restructure  or  refinance  our  debt,  or  seek  additional  equity  capital.
Prevailing economic conditions and global credit markets could adversely impact our ability to do so.

Our debt agreements contain limits on our ability to, among other things, incur additional debt, grant liens, undergo certain
fundamental changes, make investments, and dispose of inventory. We are also required to maintain compliance with a total leverage
ratio and an interest coverage ratio, and for our secured inventory to have a market value relative to our outstanding debt balance.

The amount and terms of our debt, could have important consequences, including the following:

● prematurely pay down our outstanding debt balance if the market value of our bulk spirits falls and we need to remain within

our borrowing base covenants;

● we  may  be  more  vulnerable  to  economic  downturns,  less  able  to  withstand  competitive  pressures,  and  less  flexible  in

responding to changing business and economic conditions;

16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
● we may be more limited in our ability to execute on our strategy and have flexibility to operate or restructure our business;
● our cash flow from operations may be allocated to the payment of outstanding debt and not to developing and growing our

brands;

● we might  not  generate  sufficient  cash  flow  from  operations  or  other  sources  to  enable  us  to  meet  our  payment  obligations

under the facility and to fund other liquidity needs;

● an inability to incur additional debt, including for working capital, acquisitions, or other needs.

If  we  breach  a  loan  covenant  or  miss  a  payment,  the  lenders  could  accelerate  the  repayment  of  debt  and  foreclose  on  our
inventory  and  other  assets.  We  might  not  have  sufficient  assets  to  repay  our  debt  upon  acceleration.  If  we  are  unable  to  repay  or
refinance  the  debt  upon  acceleration  or  at  maturity,  the  lenders  could  initiate  a  bankruptcy  proceeding  against  us  or  collection
proceedings with respect to our assets securing the facility, which could materially decrease the value of our common stock.

Failure of our brands to achieve anticipated consumer acceptance, sales, growth, or profitability.

Although our brands continue to achieve acceptance, most of our brands are relatively new and have not achieved national
brand recognition. We have not yet had success growing a brand to a sufficient level to realize profitability and be in a position to sell
the  brand  for  a  profit.  Also,  brands  we  may  develop  and/or  acquire  in  the  future  may  not  establish  widespread  brand  recognition.
Accordingly, if consumers do not accept our brands at scale, our sales will be limited, and we will not be able to penetrate our markets.
Our profitability depends in part on achieving scale. We will need to achieve wider market acceptance of our brands and materially
increase sales to achieve profitability.

Failure to obtain satisfactory performance from our suppliers or loss of our existing suppliers

Other than our long-term exclusive agreement with Agaveros Unidos de Amatitan, SA. de CV (“Agaveros Unidos”) for the
Azuñia Tequila brand, we do not have long-term, written agreements with any of our suppliers. The termination of our relationships or
an adverse change in the terms of these arrangements (including with Agaveros Unidos) could have a negative impact on our business.
If our suppliers increase their prices, we may not be able to secure alternative suppliers, and may not be able to raise the prices of our
products to cover all or even a portion of the increased costs. Also, our suppliers’ failure to perform satisfactorily or handle increased
orders, delays in shipments of products from suppliers or the loss of our existing suppliers, especially our key suppliers, could cause us
to fail to meet orders for our products, lose sales, incur additional costs and/or expose us to product quality issues. In turn, this could
cause us to lose credibility in the marketplace and damage our relationships with distributors, ultimately leading to a decline in our
business and results of operations. If we are not able to renegotiate these contracts on acceptable terms or find suitable alternatives, our
business, financial condition or results of operations could be negatively impacted.

We have yet to assume the Intersect Beverage, LLC contract with Agaveros Unidos, which we are renegotiating. That contract
runs through July 2039 and has set pricing for the tequila and bottling services Agaveros Unidos provides. The contract also includes
an  exclusivity  clause.  We  are  committed  to  purchase  24,000  9-liter  cases  in  2020  and  35,000  9-liter  cases  in  2021.  We  have  no
expressed commitments beyond 2021. A breach of this contract, including minimum purchase commitments, could lead to a $2 million
penalty and termination of the contract, and result in a failure of the Azuñia Tequila brand. We are currently evaluating our options
relating to amending and renegotiating the contract.

Failure of our distributors to distribute our products adequately within their territories

We  are  required  by  law  to  use  state-licensed  distributors  or,  in  17  states  known  as  “control  states,”  state-owned  agencies
performing this function, to sell our products to retail outlets, including liquor stores, bars, restaurants and national chains in the United
States. We have established relationships for our brands with a limited number of wholesale distributors; however, failure to maintain
those relationships could significantly and adversely affect our business, sales and growth. We currently distribute our products in 49
states.

17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Over the past decade there has been increasing consolidation, both intrastate and interstate, among distributors. As a result,
many states now have only two or three significant distributors. Also, there are several distributors that now control distribution for
several states. If we fail to maintain good relations with a distributor, our products could, in some instances be frozen out of one or
more  markets  entirely.  The  ultimate  success  of  our  products  also  depends  in  large  part  on  our  distributors’  ability  and  desire  to
distribute  our  products  to  our  desired  U.S.  target  markets,  as  we  rely  significantly  on  them  for  product  placement  and  retail  store
penetration. In addition, all of our distributors also distribute competitive brands and product lines. We cannot assure you that our U.S.
distributors will continue to purchase our products, commit sufficient time and resources to promote and market our brands and product
lines, or that they can or will sell them to our desired or targeted markets. If they do not, our sales will be harmed, resulting in a decline
in our results of operations.

Failure of our products to secure and maintain listings in the control states

In the control states, the state liquor commissions act in place of distributors and decide which products are to be purchased
and offered for sale in their respective states. Products selected for listing in control states must generally reach certain volumes and/or
profit levels to maintain their listings. Products in control states are selected for purchase and sale through listing procedures, which are
generally made available to new products only at periodically scheduled listing interviews. Products not selected for listings can only
be purchased by consumers in the applicable control state through special orders, if at all. If, in the future, we are unable to maintain
our current listings in the control states, or secure and maintain listings in those states for any additional products we may develop or
acquire,  sales  of  our  products  could  decrease  significantly,  which  would  have  a  material  adverse  financial  effect  on  our  results  of
operations and financial condition.

Failure to maintain adequate inventory levels

We maintain relatively large inventories of our product aging in barrels, as well as, to meet customer delivery requirements.
We have used our barreled spirits inventory at market value as collateral in our financing. If we do not make timely payments on our
financing obligations, or we breach our covenants in any financing document, including maintaining loan-to-value ratios, the lenders
may foreclose and take possession of our inventory. In addition, this inventory is always at risk of loss due to theft, fire, evaporation,
spoilage, or other damage, and any such loss, whether insured against or not, could cause us to fail to meet our orders and harm our
sales and operating results. Also, our inventory may become obsolete as we introduce new products, cease to produce old products or
modify  the  design  of  our  products’  packaging,  which  would  increase  our  operating  losses  and  negatively  impact  our  results  of
operations.

Failure to acquire additional distilleries, brands, or products that are complementary to our existing portfolio

A  component  of  our  growth  strategy  may  be  the  acquisition  of  additional  brands  that  are  complementary  to  our  existing
portfolio  through  the  acquisition  of  such  brands  or  their  corporate  owners,  directly  as  brand  acquisitions  or  through  mergers,  joint
ventures,  long-term  exclusive  distribution  arrangements  and/or  other  strategic  relationships.  For  example,  in  September  2019,  we
acquired  the  high-end,  luxury  tequila  brand,  Azuñia,  to  complement  our  portfolio  and  provide  us  with  a  brand  in  the  high-growth
tequila  category.  In  addition,  we  acquired  MotherLode  in  March  2017,  which  provides  contract  canning,  bottling  and  packaging
services  for  existing  and  emerging  spirits  producers,  and  in  January  2019,  we  completed  the  acquisition  of  Craft  Canning,  which
significantly adds to our contract canning, bottling and packaging services. If we are unable to identify or have the financial ability to
acquire suitable brand candidates and successfully execute our acquisition strategy, our growth will be limited. In addition, our entry
into and expansion of our contract bottling, canning, and packaging services as a result of our acquisitions of MotherLode and Craft
Canning  may  not  be  successful,  and  we  may  not  realize  the  benefits  of  these  co-packing  operations  and  may  face  certain  risks,
including safety concerns, product contamination, and equipment malfunctions or breakdowns, among other things associated with our
manufacturing operations. In addition, if our bottling, canning, or packaging services fail to meet our customers’ expectations, or there
is an overall decline in demand for bottling, canning, or packaging services, our reputation, business, results of operations and financial
condition could be adversely affected.

If we are successful in acquiring additional brands or related service businesses, we may still fail to achieve our target margins
or maintain profitability levels that would justify our investment in those additional brands or services or fail to realize operating and
economic efficiencies or other planned benefits with respect to those additional brands or services. For Craft Canning, we will need to
provide increased capital to expand operations and for Azuñia Tequila we will need to increase our gross profit margins substantially,
grow sales, reduce cost and leverage distribution to become cash flow positive.

18

 
 
 
 
 
 
 
 
 
 
The addition of new products or businesses entails numerous risks with respect to integration and other operating issues, any
of which could have a detrimental effect on our results of operations and/or the value of our equity. These risks include, but are not
limited to, the following:

● difficulties in assimilating acquired operations or products, including failure to realize synergies;

● failure to realize or anticipate benefits or to execute on our planned strategy for the acquired brand or business;

● unanticipated costs that could materially adversely affect our results of operations;

● negative  effects  on  reported  results  of  operations  from  acquisition-related  charges  and  amortization  of  acquired

intangibles;

● diversion of management’s attention from other business concerns;

● adverse effects on existing business relationships with suppliers, distributors and retail customers;

● risks of entering new markets or markets in which we have limited prior experience; and

● the potential inability to retain and motivate key employees of acquired businesses.

Our  ability  to  grow  through  the  acquisition  of  additional  brands  is  also  dependent  upon  identifying  acceptable  acquisition
targets and opportunities, our ability to consummate prospective transactions on favorable terms, or at all, and the availability of capital
to  complete  the  necessary  acquisition  arrangements.  We  intend  to  finance  our  brand  acquisitions  through  a  combination  of  our
available cash resources, third-party financing and, in appropriate circumstances, the further issuance of equity and/or debt securities.
Acquiring  additional  brands  could  have  a  significant  effect  on  our  financial  position  and  could  cause  substantial  fluctuations  in  our
quarterly and yearly operating results. Also, acquisitions could result in the recording of significant goodwill and intangible assets on
our financial statements, the amortization or impairment of which would reduce reported earnings in subsequent years.

Failure to protect our trademarks and trade secrets

Our  business  and  prospects  depend  in  part  on  our  ability  to  develop  favorable  consumer  recognition  of  our  brands  and
trademarks. Although we apply for registration of our brands and trademarks, they could be imitated in ways that we cannot prevent.
Also, we rely on trade secrets and proprietary know-how, concepts and formulas. Our methods of protecting this information may not
be adequate. Moreover, we may face claims of misappropriation or infringement of third parties’ rights that could interfere with our use
of this information. Defending these claims may be costly and, if unsuccessful, may prevent us from continuing to use this proprietary
information in the future and result in a judgment or monetary damages being levied against us. We do not maintain non-competition
agreements with all of our key personnel or with some of our key suppliers. If competitors independently develop or otherwise obtain
access to our trade secrets, proprietary know-how or recipes, the appeal, and thus the value, of our brand portfolio could be reduced,
negatively impacting our sales and growth potential.

Failure of our key or service product information technology systems, cyber-security breach or cyber-related fraud

We  rely  on  information  technology  (“IT”)  systems,  networks,  and  services,  including  internet  sites,  data  hosting  and
processing facilities and tools, hardware (including laptops and mobile devices), and software and technical applications and platforms,
some  of  which  are  managed,  hosted,  provided  and/or  used  by  third-parties  or  their  vendors,  to  assist  us  in  the  management  of  our
business.

19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Increased  IT  security  threats  and  more  sophisticated  cyber-crime  pose  a  potential  risk  to  the  security  of  our  IT  systems,
networks, and services, as well as to the confidentiality, availability, and integrity of our data. If the IT systems, networks, or service
providers we rely upon fail to function properly, or if we suffer a loss or disclosure of business or other sensitive information, due to
any number of causes, ranging from catastrophic events to power outages to security breaches, and our business continuity plans do not
effectively address these failures on a timely basis, we may suffer interruptions in our ability to manage operations and reputational,
competitive  and/or  business  harm,  which  may  adversely  affect  our  business  operations  and/or  financial  condition.  In  addition,  such
events  could  result  in  unauthorized  disclosure  of  material  confidential  information,  and  we  may  suffer  financial  and  reputational
damage  because  of  lost  or  misappropriated  confidential  information  belonging  to  us  or  to  our  partners,  our  employees,  customers,
suppliers, or consumers. In any of these events, we could also be required to spend significant financial and other resources to remedy
the damage caused by a security breach or to repair or replace networks and IT systems.

Negative impact of litigation and litigation risks

From  time  to  time,  we  become  involved  in  various  litigation  matters  and  claims,  including  employment,  regulatory
proceedings, administrative proceedings, governmental investigations, and contract disputes. We face potential claims or liability for,
among  other  things,  breach  of  contract,  defamation,  libel,  fraud,  or  negligence.  We  may  also  face  employment-related  litigation,
including  claims  of  age  discrimination,  sexual  harassment,  gender  discrimination,  immigration  violations,  or  other  local,  state,  and
federal labor law violations. Because of the uncertain nature of litigation and insurance coverage decisions, the outcome of such actions
and proceedings cannot be predicted with certainty and an unfavorable resolution of one or more of them could have a material adverse
effect  on  our  business,  financial  condition,  results  of  operations,  cash  flows,  reputation,  brand  identity  and  the  trading  price  of  our
securities.  Any  such  litigation,  with  or  without  merit,  could  also  result  in  substantial  expenditures  of  time  and  money,  and  divert
attention of our management team from other tasks important to the success of our business.

On  December  15,  2020,  Grover  Wickersham  filed  a  complaint  in  the  United  States  District  Court  for  the  District  Court  of
Oregon against the Company. Mr. Wickersham, the former CEO and Chairman of the Board of the Company, has asserted causes of
action  for  fraud  in  the  inducement,  breach  of  contract,  breach  of  the  implied  covenant  of  good  faith  and  fair  dealing,  defamation,
interference with economic advantage, elder financial abuse, and dissemination of false and misleading proxy materials The Company
disputes the allegations and intends to defend the case vigorously.

RISKS RELATED TO OUR INDUSTRY

Demand for our products may be adversely affected by changes in category trends and consumer preferences

Consumer preferences may shift due to a variety of factors, including changes in demographic and social trends, public health
initiatives, product innovations, changes in vacation or leisure, dining and beverage consumption patterns and a downturn in economic
conditions, any or all of which may reduce consumers’ willingness to purchase distilled spirits or cause a shift in consumer preferences
toward  beer,  wine  or  non-alcoholic  beverages  or  other  products.  Our  success  depends  in  part  on  fulfilling  available  opportunities  to
meet consumer needs and anticipating changes in consumer preferences with successful new products and product innovations.

In addition, the legalization of marijuana in any of the jurisdictions in which we sell our products may result in a reduction in
sales. Studies have shown that sales of alcohol may decrease in jurisdictions where marijuana has been legalized (e.g. Alaska, Arizona,
California, Colorado, Illinois, Maine, Massachusetts, Michigan, Montana, Nevada, Oregon, Vermont, Washington and the District of
Columbia). As a result, marijuana sales may adversely affect our sales and profitability.

We face substantial competition in our industry

We  compete  on  the  basis  of  product  taste  and  quality,  brand  image,  price,  service  and  ability  to  innovate  in  response  to
consumer preferences. The global spirits industry is highly competitive and is dominated by several large, well-funded international
companies.  Many  of  our  current  and  potential  competitors  have  longer  operating  histories  and  have  substantially  greater  financial,
sales,  marketing  and  other  resources  than  we  do,  as  well  as  larger  installed  customer  bases,  greater  name  recognition  and  broader
product  offerings.  Some  of  these  competitors  can  devote  greater  resources  to  the  development,  promotion,  sale  and  support  of  their
products. As a result, it is possible that our competitors may either respond to industry conditions or consumer trends more rapidly or
effectively or resort to price competition to sustain market share, which could adversely affect our sales and profitability.

20

 
 
 
 
 
 
 
 
 
 
 
 
Class actions or other litigation relating to alcohol abuse or the misuse of alcohol

Our  industry  faces  the  possibility  of  class  action  or  similar  litigation  alleging  that  the  continued  excessive  use  or  abuse  of
beverage  alcohol  has  caused  death  or  serious  health  problems  or  related  to  the  labelling  of  our  products.  It  is  also  possible  that
governments  could  assert  that  the  use  of  alcohol  has  significantly  increased  government-funded  healthcare  costs.  Litigation  or
assertions of this type have adversely affected companies in the tobacco industry, and it is possible that we, as well as our suppliers,
could be named in litigation of this type.

Also,  lawsuits  have  been  brought  in  a  number  of  states  alleging  that  beverage  alcohol  manufacturers  and  marketers  have
improperly  targeted  underage  consumers  in  their  advertising.  Plaintiffs  in  these  cases  allege  that  the  defendants’  advertisements,
marketing  and  promotions  violate  the  consumer  protection  or  deceptive  trade  practices  statutes  in  each  of  these  states  and  seek
repayment of the family funds expended by the underage consumers. While we have not been named in these lawsuits, we could be
named in similar lawsuits in the future. Any class action or other litigation asserted against us could be expensive and time-consuming
to defend against, depleting our cash and diverting our personnel resources and, if the plaintiffs in such actions were to prevail, our
business could be harmed significantly.

Regulatory decisions and legal, regulatory and tax changes

Our business is subject to extensive government regulation. This may include regulations regarding production, distribution,
marketing, advertising and labeling of beverage alcohol products. We are required to comply with these regulations and to maintain
various permits and licenses. We are also required to conduct business only with holders of licenses to import, warehouse, transport,
distribute and sell beverage alcohol products. We cannot assure you that these and other governmental regulations applicable to our
industry will not change or become more stringent. Moreover, because these laws and regulations are subject to interpretation, we may
not be able to predict when and to what extent liability may arise. Additionally, due to increasing public concern over alcohol-related
societal  problems,  including  driving  while  intoxicated,  underage  drinking,  alcoholism  and  health  consequences  from  the  abuse  of
alcohol, various levels of government may seek to impose additional restrictions or limits on advertising or other marketing activities
promoting beverage alcohol products. Failure to comply with any of the current or future regulations and requirements relating to our
industry  and  products  could  result  in  monetary  penalties,  suspension  or  even  revocation  of  our  licenses  and  permits.  Costs  of
compliance with changes in regulations could be significant and could harm our business, as we could find it necessary to raise our
prices in order to maintain profit margins, which could lower the demand for our products and reduce our sales and profit potential.

Also, the distribution of beverage alcohol products is subject to extensive taxation (at both the federal and state government
levels),  and  beverage  alcohol  products  themselves  are  the  subject  of  national  import  and  excise  duties  in  most  countries  around  the
world. An increase in taxation or in import or excise duties could also significantly harm our sales revenue and margins, both through
the reduction of overall consumption and by encouraging consumers to switch to lower-taxed categories of beverage alcohol. Although
we expect a significantly positive impact on our operating results from the enactment of the Craft Modernization and Tax Reform Act
of 2017, which was part of the 2017 federal tax legislation that went into effect on January 1, 2018, resulting from the lowering of the
federal excise tax on spirits for the first 100,000 proof gallons per year from $13.34 to $2.70 per gallon.

Product liability or other related liabilities

Although  we  maintain  liability  insurance  and  will  attempt  to  limit  contractually  our  liability  for  damages  arising  from  our
products,  these  measures  may  not  be  sufficient  for  us  to  successfully  avoid  or  limit  product  liability  or  other  related  liabilities.  Our
product liability insurance coverage is limited to $2 million per occurrence and $5 million in the aggregate and our general liability
umbrella policy is capped at $2 million, which may be insufficient. Further, any contractual indemnification and insurance coverage we
have  from  parties  supplying  our  products  is  limited,  as  a  practical  matter,  to  the  creditworthiness  of  the  indemnifying  party  and  the
insured limits of any insurance provided by these suppliers. In any event, extensive product liability claims could be costly to defend
and/or costly to resolve and could harm our reputation or business.

21

 
 
 
 
 
 
 
 
 
 
Contamination of our products and/or counterfeit or confusingly similar products

The  success  of  our  brands  depends  upon  the  positive  image  that  consumers  have  of  them.  Contamination,  whether  arising
accidentally or through deliberate third-party action, or other events that harm the integrity or consumer support for our brands, could
affect  the  demand  for  our  products.  Contaminants  in  raw  materials  purchased  from  third  parties  and  used  in  the  production  of  our
products or defects in the distillation and fermentation processes could lead to low beverage quality, as well as illness among, or injury
to, consumers of our products and could result in reduced sales of the affected brand or all of our brands and potentially serious damage
to our reputation for product quality, as well as product liability claims. Also, to the extent that third parties sell products that are either
counterfeit  versions  of  our  brands  or  brands  that  look  like  our  brands,  consumers  of  our  brands  could  confuse  our  products  with
products that they consider inferior. This could cause them to refrain from purchasing our brands in the future and in turn could impair
our brand equity and adversely affect our sales and operations.

In  addition,  we  also  provide  contract  bottling,  canning,  and  packaging  services  for  existing  and  emerging  beer,  wine  and
spirits producers through our subsidiaries MotherLode and Craft Canning. Beer and wine products produced by third parties may be
more susceptible to contamination than the distilled products that we produce, due to the lower alcohol content.

Adverse public opinion about alcohol could reduce demand for our products

Anti-alcohol groups have, in the past, advocated successfully for more stringent labeling requirements, higher taxes and other
regulations designed to discourage alcohol consumption. In addition, recent developments in the industry may compel us to identify the
source  and  location  of  our  distillate  products  and  notify  the  consumer  of  whether  the  product  was  distilled  by  us.  More  restrictive
regulations, negative publicity regarding alcohol consumption and/or changes in consumer perceptions of the relative healthfulness or
safety of beverage alcohol could decrease sales and consumption of alcohol and thus the demand for our products. This could, in turn,
significantly decrease both our revenues and our revenue growth, causing a decline in our results of operations.

Our common stock is thinly traded, and investors may be unable to sell some or all of their shares

RISKS RELATED TO OUR COMMON STOCK

Our  common  stock  has  historically  been  sporadically  or  “thinly-traded,”  meaning  that  the  number  of  persons  interested  in
purchasing  shares  of  our  common  stock  at  prevailing  prices  at  any  given  time  may  be  relatively  small  or  non-existent.  As  a
consequence, there may be periods of several days or more when trading activity in shares of our common stock is minimal or non-
existent, as compared to a seasoned issuer that has a large and steady volume of trading activity that will generally support continuous
sales without an adverse effect on share price. This could lead to wide fluctuations in our share price. Investors may be unable to sell
their  common  stock  at  or  above  their  purchase  price,  which  may  result  in  substantial  losses.  Also,  as  a  consequence  of  this  lack  of
liquidity, the trading of relatively small quantities of shares by our stockholders may disproportionately influence the price of shares of
our common stock in either direction. The price of shares of our common stock could, for example, decline if a large number of shares
of our common stock is sold on the market without commensurate demand, as compared to a seasoned issuer that could better absorb
such sales without adverse impact on its share price.

Sales of our stock or use of our common stock to satisfy obligations may impact the market price and cause substantial dilution

We will need to raise additional capital, which might be in the form of an equity offering. Future sales of substantial amounts
of our common or preferred stock, including shares that we may issue upon exercise of warrants or conversion of preferred stock, could
adversely  affect  the  market  price  of  our  common  stock.  Further,  if  we  raise  additional  funds  through  the  issuance  of  equity,  the
percentage ownership of our stockholders will be reduced and cause substantial dilution to current stockholders.

We  pay  certain  of  our  directors,  consultants  and  business  partners  in  our  common  stock  or  other  securities  linked  to  our
common  stock,  and  sometimes  settle  debts  with  common  stock.  We  also  pay  executive  compensation  in  the  form  of  equity.  These
payments  are  based  on  the  dollar  value  of  what  is  owed,  rather  than  a  fixed  number  of  shares.  Continued  use  of  our  stock  in  this
manner, especially if our stock price is trading at a low price, may cause dilution to our shareholders and could adversely affect the
market price of our common stock.

22

 
 
 
 
 
 
 
 
 
 
 
 
 
A decline in the price of our common stock could affect our ability to raise working capital

A  further  decline  in  the  price  of  our  common  stock  could  result  in  a  reduction  in  the  liquidity  of  our  common  stock  and  a
reduction in our ability to raise capital. A decline in the price of our common stock could be especially detrimental to our liquidity and
our operations. Such reductions may force us to reallocate funds from other planned uses and may have a significant negative effect on
our business plans and operations, including our ability to develop new services and continue our current operations. If our common
stock price further declines, we can offer no assurance that we will be able to raise additional capital or generate funds from operations
sufficient to meet our obligations. If we are unable to raise sufficient capital in the future, we may not be able to have the resources to
continue our normal operations.

Our failure to meet the continued listing requirements of the Nasdaq Capital Market could result in a delisting

In August 2017, our shares of common stock began trading on the Nasdaq Capital Market. If we fail to satisfy the continued
listing requirements of the Nasdaq Capital Market, such as the corporate governance requirements or the minimum closing bid price
requirement, Nasdaq may take steps to delist our common stock. Such a delisting would likely have a negative effect on the price of
our  common  stock  and  would  impair  your  ability  to  sell  or  purchase  our  common  stock  when  you  wish  to  do  so.  In  the  event  of  a
delisting,  we  would  expect  to  take  actions  to  restore  our  compliance  with  Nasdaq’s  listing  requirements,  but  we  can  provide  no
assurance that any such action taken by us would allow our common stock to become listed again, stabilize the market price or improve
the liquidity of our common stock, prevent our common stock from dropping below the Nasdaq minimum bid price requirement or
prevent  future  non-compliance  with  Nasdaq’s  listing  requirements.  As  of  August  8,  2019,  we  failed  to  comply  with  Nasdaq’s
requirement  to  have  a  majority  independent  Board  and  independent  audit  and  compensation  committees.  Although  we  regained
compliance with the Nasdaq listing requirements in September 2019, we again fell out of compliance on November 12, 2019 due to a
director  resignation  and  the  appointment  of  Lawrence  Firestone,  a  then-independent  director,  as  our  Chief  Executive  Officer.  We
promptly came back into compliance on November 18, 2019.

On August 20, 2020, Nasdaq notified the Company that it no longer complied with Nasdaq Listing Rule 5550(b)(1) because
its reported stockholder’s equity of $2.4 million as of June 30, 2020 was below the minimum stockholder’s equity of $2.5 million set
forth in the Nasdaq Listing Rule by $0.1 million. The Company believes it has regained compliance with Nasdaq’s stockholders’ equity
requirement based upon the specific transactions and events as of February 16, 2021. Nasdaq will continue to monitor the Company’s
ongoing compliance with the stockholders’ equity requirement and, if, the Company does not evidence compliance at the time of its
next periodic report, the Company may be subject to delisting.

On  January  19,  2021,  our  board  of  directors  determined  that  one  of  its  members,  Stephanie  Kilkenny,  had  ceased  to  be
independent due to circumstances beyond her reasonable control resulting in our non-compliance with Nasdaq Listing Rules 5605(b),
(c), and (d). The Board resolved to regain compliance and take commercially reasonable steps, including retaining an executive search
firm, to fill a current vacancy on the Board with a new director who qualifies as independent under these rules as soon as possible but
in no event later than the earlier of our next annual shareholder meeting or 180 days from the date of determination. On March 22,
2021, our Board of Directors unanimously consented to a new independent board member bringing us back into compliance.

23

 
 
 
  
 
 
 
 
While our warrants are outstanding, it may be more difficult to raise additional equity capital

We currently have non-trading, privately issued common stock warrants to purchase 240,278 shares of common stock. During
the term that our warrants are outstanding, the holders of the warrants will be given the opportunity to profit from a rise in the market
price of our common stock. We may find it more difficult to raise additional equity capital while we have warrants outstanding. We
might issue additional warrants along with a future financing.

We do not expect to pay dividends for the foreseeable future

For the foreseeable future, it is anticipated that earnings, if any, that may be generated from our operations will be used to

finance our operations and that cash dividends will not be paid to holders of common stock.

Our largest stockholders’ interests may conflict with the company or our smaller shareholders

We  have  several  stockholders  owning  near  or  over  5%  of  our  outstanding  common  stock,  according  to  public  filings.  In
addition,  Stephanie  Kilkenny,  a  member  of  our  Board  of  Directors  together  with  her  spouse,  owns  and  controls  TQLA,  LLC
(“TQLA”),  the  majority  owner  of  Intersect  Beverage,  LLC.  In  connection  with  the  acquisition  of  Azuñia  Tequila  from  Intersect
Beverage,  LLC,  TQLA  received  a  substantial  number  of  shares  payable  under  the  asset  purchase  agreement  in  2021,  subject  to  a
limitation under Nasdaq rules if the share issuance would require a shareholder vote (e.g., we anticipate that the share issuance will be
limited  19.99%  of  our  outstanding).  Certain  officers,  such  as  our  CEO,  Mr.  Block  and  CFO,  Mr.  Gwin  may  become  significant
stockholders through the payment of equity compensation.

Accordingly, as a result of their direct and indirect beneficial ownership, the foregoing stockholders may be able to exercise
substantial  control  and  more  directly  influence  our  affairs  and  business,  including  any  determination  with  respect  to  a  change  in
control,  future  issuances  of  common  stock  or  other  securities,  declaration  of  dividends  on  the  common  stock  and  the  election  of
directors. The stockholders may have interests that differ from the interests of other stockholders.

Issuing additional shares of common stock and shares of preferred stock could cause dilution

Our Articles  of  Incorporation  authorize  the  Board  to  issue  up  to  15  million  shares  of  common  stock  and  up  to  100  million
shares of preferred stock. The power of the Board to issue shares of common stock, preferred stock or warrants or options to purchase
shares of common stock or preferred stock is generally not subject to stockholder approval. Accordingly, any additional issuances of
our common stock, or preferred stock that may be convertible into common stock, may have the effect of diluting your investment, and
the new securities may have rights, preferences and privileges senior to those of our common stock.

We have over 11 million shares of common stock outstanding or subject to warrants or other convertible securities. We are
limited to issuing up to 15 million shares of common stock. The limited number of available shares of common stock constrains our
ability to conduct equity offerings or engage in financing transactions that may have an equity component. In addition, this limitation
will constrain our ability to grant equity incentives, which could result in a failure to align management to shareholder objectives or to
be able to retain and motivate key personnel.

By issuing preferred stock, we may adversely affect the market price and voting rights of common shareholders

Our Articles  of  Incorporation  permit  us  to  issue,  without  approval  from  our  stockholders,  a  total  of  100  million  shares  of
preferred stock. Our Board may determine the rights, preferences, privileges and restrictions granted to, or imposed upon, the shares of
preferred stock and to fix the number of shares constituting any series and the designation of such series. It is possible that our Board,
in determining the rights, preferences and privileges to be granted when the preferred stock is issued, may include provisions that have
the  effect  of  delaying,  deferring  or  preventing  a  change  in  control,  discouraging  bids  for  our  common  stock  at  a  premium  over  the
market price, or that adversely affect the market price of and the voting and other rights of the holders of our common stock.

24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
We face risks related to compliance with corporate governance laws and financial reporting standards

The Sarbanes-Oxley Act of 2002 (“Sarbanes-Oxley”), as well as related rules and regulations implemented by the SEC and
the  Public  Company  Accounting  Oversight  Board,  require  compliance  with  certain  corporate  governance  practices  and  financial
reporting standards for public companies. These laws, rules and regulations, including compliance with Section 404 of the Sarbanes-
Oxley Act of 2002 relating to internal control over financial reporting (“SOX 404”), has materially increased our legal and financial
compliance  costs  and  made  some  activities  more  time-consuming,  burdensome  and  expensive.  Although  we  currently  believe  our
internal control over financial reporting is effective, the effectiveness of our internal controls in future periods is subject to the risk that
our  controls  may  become  inadequate  or  may  not  operate  effectively.  Any  failure  to  comply  with  the  requirements  of  SOX  404,  our
ability to remediate any material weaknesses that we may identify during our compliance program, or difficulties encountered in their
implementation, could harm our operating results, cause us to fail to meet our reporting obligations or result in material misstatements
in  our  financial  statements.  Any  such  failure  could  also  adversely  affect  the  results  of  the  periodic  management  evaluations  of  our
internal controls and, in the case of a failure to remediate any material weaknesses that we may identify, would adversely affect the
annual  auditor  attestation  reports  regarding  the  effectiveness  of  our  internal  control  over  financial  reporting  that  are  required  under
SOX 404. Inadequate internal controls could also cause investors to lose confidence in our reported financial information, which could
have a negative effect on the trading price of our common stock, and we could be subject to regulatory sanctions or investigations by
the SEC or other regulatory authorities, which would require additional financial and management resources.

Item 1B. UNRESOLVED STAFF COMMENTS

None.

Item 2. PROPERTIES

We leased the following properties as of December 31, 2020:

1422 NW 23rd Ave., Portland, OR 97210

  Retail Operation

Location

Principal Activities

10100 SE Main St., Milwaukie, OR 97222

8911 NE Marx Dr., Suite A2, Portland, OR 97220
1601 South 92nd Place, Suite A, Seattle, WA 98108
6035 East 76th Ave., Suite G-I, Commerce City, CO
80022
321 S Vermont Ave., Glendora, CA 91741

Distilling, Blending, Bottling,
Warehousing
Craft Canning Operation /
Corporate Headquarters
  Craft Canning Operation

  Craft Canning Operation
  Sales Office

Sq Ft
1,000

29,960

17,400
9,300

4,500
2,000

Termination
12/31/2023*

10/31/2021

7/31/2023
10/31/2025

8/31/2023
2/29/2020

* Retail operations were permanently closed on March 23, 2020.

Item 3. LEGAL PROCEEDINGS

On  December  15,  2020,  Grover  Wickersham  filed  a  complaint  in  the  United  States  District  Court  for  the  District  Court  of
Oregon against the Company. Mr. Wickersham, the former CEO and Chairman of the Board of the Company, has asserted causes of
action  for  fraud  in  the  inducement,  breach  of  contract,  breach  of  the  implied  covenant  of  good  faith  and  fair  dealing,  defamation,
interference with economic advantage, elder financial abuse, and dissemination of false and misleading proxy materials The Company
disputes the allegations and intends to defend the case vigorously.

We are not currently subject to any other material legal proceedings; however, we could be subject to legal proceedings and
claims  from  time  to  time  in  the  ordinary  course  of  our  business,  or  legal  proceedings  we  considered  immaterial  may  in  the  future
become  material.  Regardless  of  the  outcome,  litigation  can,  among  other  things,  be  time  consuming  and  expensive  to  resolve,  and
divert management resources.

Item 4. MINE SAFETY DISCLOSURES

Not applicable.

25

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PART II

Item 5. MARKET FOR THE REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES

Our common stock trades on the Nasdaq Capital Market (“Nasdaq”) under the symbol “EAST.”

Shareholders

Our shares of common stock are issued in registered form. The registrar and transfer agent for our shares of common stock is

Transfer Online, Inc. 512 SE Salmon Street, Portland, Oregon 97214 (Telephone: (503) 227-2950).

As  of  March  31,  2021,  there  were  11,629,307  shares  of  our  common  stock  outstanding,  which  were  held  by  96  record
stockholders.  The  number  of  record  holders  was  determined  from  the  records  of  our  transfer  agent  and  does  not  include  beneficial
owners  of  shares  of  common  stock  whose  shares  are  held  in  the  names  of  various  security  brokers,  dealers,  and  registered  clearing
agencies.

Dividend Policy

We have not paid cash dividends on our common stock since our inception, and we do not contemplate paying dividends in

the foreseeable future.

Recent Sales of Unregistered Securities

The following sets forth information regarding all securities sold or granted by us within the past year that were not registered

under the Securities Act of 1933, as amended (the “Securities Act”), and the consideration, if any, received by us for such securities:

● On January 15, 2020, the Company entered into a loan agreement (the “Loan Agreement”) between the Company and its wholly
owned  subsidiaries  MotherLode  LLC,  an  Oregon  limited  liability  company,  Big  Bottom  Distilling,  LLC,  an  Oregon  limited
liability company, Craft Canning + Bottling, LLC, an Oregon limited liability company, Redneck Riviera Whiskey Co., LLC, a
Tennessee  limited  liability  company,  and  Outlandish  Beverages  LLC,  an  Oregon  limited  liability  company  (collectively,  the
“Borrowers”  and  each  a  “Borrower”)  and  Live  Oak  Banking  Company,  a  North  Carolina  banking  corporation  (“Lender”)  to
refinance existing debt of the Borrowers and to provide funding for general working capital purposes. In connection with the Loan
Agreement,  Company  issued  to  the  Lender  a  warrant  to  purchase  up  to  100,000  shares  of  the  Company’s  common  stock  at  an
initial exercise price of $3.94 per share (the “Warrant”). The Warrant expires on January 15, 2025. In connection with the issuance
of  the  Warrant,  the  Company  granted  the  Lender  piggy-back  registration  rights  with  respect  to  the  shares  of  common  stock
issuable upon exercise of the Warrant, subject to certain exceptions. On June 3, 2020, the Company entered into a Modification
Agreement with Live Oak that made changes to the Financial Reports and Other Data Section and restated Exhibit B.

The  foregoing  transaction  did  not  involve  any  underwriters,  underwriting  discounts  or  commissions,  general  solicitation  or
any public offering, and the Registrant believes each transaction was exempt from the registration requirements of the Securities Act,
as stated above. The Registrant believes that the Section 4(a)(2) or Rule 506(b) of Regulation D exemption applies to the transaction
described above because such transaction was predicated on the fact that the issuance was made only to an investor who (i) confirmed
to the Registrant in writing that it is an accredited investor, or if not accredited, has such knowledge and experience in financial and
business matters that it is capable of evaluating the merits and risks of their investment; and (ii) either received adequate business and
financial information about the Registrant or had access, through its relationship with the Registrant, to such information. Furthermore,
the Registrant affixed appropriate legends to the share certificates and instruments issued in each foregoing transaction setting forth
that the securities had not been registered and the applicable restrictions on transfer.

Repurchase of Securities

None.

Item 6. SELECTED FINANCIAL DATA

Not applicable.

26

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item  7.  MANAGEMENT’S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL  CONDITION  AND  RESULTS  OF
OPERATIONS

In  this  Form  10-K  and  in  other  documents  incorporated  herein,  as  well  as  in  oral  statements  made  by  the  Company,
statements  that  are  prefaced  with  the  words  “may,”  “will,”  “expect,”  “anticipate,”  “continue,”  “estimate,”  “project,”  “intend,”
“designed,” and similar expressions, are intended to identify forward-looking statements regarding events, conditions, and financial
trends  that  may  affect  the  Company’s  future  plans  of  operations,  business  strategy,  results  of  operations,  and  financial  position.
Examples  include  those  statements  set  forth  above  prior  to  “Item  1.  Business  -  Cautionary  Note  Regarding  Forward-Looking
Statements.”  These  statements  are  based  on  the  Company’s  current  expectations  and  estimates  as  to  prospective  events  and
circumstances about which the Company can give no assurance. Further, any forward-looking statement speaks only as of the date on
which such statement is made, and the Company undertakes no obligation to update any forward-looking statement to reflect future
events or circumstances. Forward-looking statements should not be relied upon as a prediction of actual future financial condition or
results. These forward-looking statements, like any forward-looking statements, involve risks and uncertainties that could cause actual
results to differ materially from those projected or anticipated. Such risks and uncertainties include the factors set forth above and the
other information set forth in this Form 10-K.

Overview

Eastside Distilling, Inc. (the “Company,” “Eastside Distilling,” “we,” “us,” or “our,” below) was incorporated under the laws
of  Nevada  in  2004  under  the  name  of  Eurocan  Holdings,  Ltd.  In  December  2014,  we  changed  our  corporate  name  to  Eastside
Distilling, Inc. to reflect our acquisition of Eastside Distilling, LLC. We manufacture, acquire, blend, bottle, import, market and sell a
wide variety of alcoholic beverages under recognized brands. We employ 78 people in the United States.

Our  brands  span  several  alcoholic  beverage  categories,  including  whiskey,  vodka,  gin,  rum,  tequila  and  Ready-to-Drink
(“RTD”). We sell our products on a wholesale basis to distributors in open states, and brokers in control states, and until March 2020,
we  operated  four  retail  tasting  rooms  in  Portland,  Oregon  to  market  our  brands  directly  to  consumers.  We  operate  a  mobile  craft
canning  and  bottling  business  (“Craft  C+B”)  that  primarily  services  the  craft  beer  and  craft  cider  business.  Craft  C+B  operates  11
mobile lines in Seattle, Washington; Portland, Oregon; and Denver, Colorado.

Total company revenue in 2020 was almost split evenly between spirits and Craft Canning; yet, the Craft Canning division
contributed 80% of our gross profit and spirits contributed 20%. The impact of the COVID-19 pandemic had a significant effect on
each business unit. Craft Canning revenue had over 20% growth from 2019 due to the incremental demand for packaging stimulated by
the shift in on-premise beer sales from kegs to cans. The spirits portfolio had approximately 20% in revenue growth from 2019 due to a
full year of Azuñia Tequila sales. Overall, the U.S. craft spirits category revenue was down $2.1 billion, or 40%, in 2020 according to
the Distilled Spirits Council of the United States (“DISCUS”).

Principal Spirits Brands and Products During 2020

● Hue-Hue (pronounced  “way-way”)  Coffee  Rum  –  cold-brewed  free-trade,  single-origin  Arabica  coffee  beans  grown  at  the
Finca  El  Paternal  Estate  in  Huehuetenango,  Guatemala  that  is  sourced  and  then  lightly  roasted  through  Portland  Roasting
Company. The concentrated brew is then blended with premium silver rum and a trace amount of Demerara sugar, giving our
Hue-Hue a natural, deep, smooth richness.

● Azuñia Tequila  –  estate-crafted,  smooth,  clean  craft  tequila  with  authentic  flavor  from  the  local  terroir.  It  is  the  exclusive
export of Agaveros Unidos de Amatitán and a second generation, family-owned-and-operated Rancho Miravalle estate, which
has created  tequila  for  over  20  years.  Made  with  100%  pure  Weber  Blue  Agave  grown  in  dedicated  fields  of  the  Tequila
Valley, it is harvested by hand and roasted in traditional clay hornos, and then finished with a natural, open-air fermentation
process and bottled on-site in small batches using a consistent process to deliver field-to-bottle quality.

27

 
 
 
 
 
 
 
 
 
 
 
 
● Portland Potato Vodka – Portland’s award-winning premium craft vodka. The key to producing our vodka is to distill it four
times. While most vodka is made from grain used in whiskey, we use potatoes and natural spring water sourced from the state
of Oregon.

● Burnside Whiskey –We source the best ingredients available to produce Burnside Whiskey. We develop each blend using the
various qualities of Quercus Garryana, the native Oregon Oak. Expanding on our initial experiment in 2012, we made it our
mission to turn the Burnside program into a one- of-a-kind oak study. Our blends are all distinctive from one another, and the
treatment of oak is equally specific.

Principal Services Provided by Craft Canning and Bottling

Canning

Flexible packaging options in multiple sizes
Nitrogen dosing: Specialized equipment allowing for packaging of still products in addition to carbonated beverages
Velcorin: Specialized equipment that supports microbial control
Label application capabilities
Mobility packaging for clients at their production facility
Full-service packaging provider

Bottling

Supplies all needed packaging and has the ability to package in two primary bottle sizes
Specialized packaging and quality control equipment

We  have  invested  heavily  in  the  past  two  years  expanding  our  business  through  acquisitions  and  making  substantial
investments in branding and production; however, we have not achieved profitability. The immediate task at hand is to focus on a new
sustainable business strategy. Based on a complete review and analysis of our competitive position, market opportunity and assets, we
have  identified  components  of  the  strategy  that  we  believe  would  improve  operating  results.  Management  believes  the  following
components of the strategy are in place and working:

● Strong spirits brands and products;
● Established 3 tier national distributor partnerships;
● Strong market position in Oregon, which is benefiting from an industrywide growth in craft spirits;
● Experience in distilling, blending, and barrel aging for craft spirits;
● Significantly reduced cash burn rate;
● Valuable asset in its employees; and
● Craft Canning division benefits from growth and accretive margin expansion opportunities generating cash flow.

Areas that we need incremental work include the following:

● Effective integration of Azuñia Tequila;
● Increased gross margins for our spirits portfolio at industry standards; and
● A sustainable strategy, fiscal plan, and predictable results.

We plan to complete our business review in 2021 and embark on the following:

● Reinvent the business model for sustainable success:

○ Reduce cash burn rate to less than $3 million per annum in 2021;
○ Provide adequate liquidity and funding of the operating plan;
○ Leverage Craft Canning growth and achieve production synergies with spirits;
○ Refocus spirits branding and strategy to grow and expand;
○ Build the Eastside brand; and
○ Utilize the Eastside brand for limited edition products.

● Focus  strategy  on  value  creation  that  establishes  a  sustainable  growth  plan  with  a  clear  competitive  advantage

increasing internal rate of return and value for shareholders;
● Expand the Board of Directors and build strategic alignment;
● Build a 3-year strategic plan;
● Rebuild the budget process to allow for predictable measurable progress on financial goals; and
● Build a professional company platform, deliver results, and then, acquire accretive assets.

28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling is unique in several specific areas: (1) to our knowledge, we are the only craft spirits company listed on
Nasdaq, (2) we do not function as a traditional craft distillery with store fronts relying on local sales, (3) we are diversified with our
contract manufacturing division, and (4) we have a diversified portfolio of spirits brands. We are similar to other craft distillers in that
(1) we have concentrated local volume, (2) we produce small batches and remain within the volume definition of “Craft”, and (3) our
brands achieve success through differentiation, discovery and distribution.

The  U.S.  spirits  marketplace  is  occupied  by  large  multi-national  conglomerates  with  substantially  more  resources  than
Eastside Distilling. However, we can use our small size to be fast, focused, flexible in our strategy. If we attempt to grow too quickly,
we  may  lack  the  underlying  strength  required  to  build  scale  with  loyalty  via  strong  unaided  awareness  and  powerfully  derived
attributes. Moreover, attempting to focus our “frame-of-reference” to compete with the biggest brands in the most expensive venues, is
likely to fail without first establishing underlying brand equity.

We will seek to utilize our public company stature to our advantage and position our spirits portfolio as a leading tier 2 spirits
provider  that  develops  brands,  expands  geographic  presence  and  positions  for  either  a  sale  to  the  tier  1  suppliers  or  continued
ownership with growth in revenue and cash flow. We will look to grow, and vertically integrate, our Craft Canning portfolio.

Recent Developments

During 2020, Craft Canning experienced an increase in demand and revenue growth as customers are continuing to prefer to
fill cans for a wider off-premise usage. In order to meet this demand, we invested in additional canning lines. Throughout 2020, the
canning  industry  has  faced  a  shortage  of  aluminum  cans.  However,  we  believe  we  have  sourced  enough  cans  to  supply  our  current
business plan. While off-premise business has seen an increase in spirits sales, the customer focus has been on major brands and larger
format  bottles  which  we  do  not  currently  have  on  the  national  platform.  Other  parts  of  our  business  were  negatively  affected  by
mandated lockdowns and other related restrictions including a decrease in sales volume in on-premise accounts, where products are
typically consumed immediately, such as bars and restaurants. This negative trend has continued through the year.

In response to the COVID-19 pandemic, we implemented specific measures to reduce the spread of the virus including having
our  employees  work  remotely  whenever  possible,  screening  visitors  and  workers  before  entering  facilities,  requiring  visitors  and
employees  to  wear  masks,  and  encouraging  social  distancing.  These  preventive  measures  have  been  effective  as  evidenced  by  the
minimal number of COVID-19 cases between our workforce, vendors, and customers.

Available Information

Our executive offices are located at 8911 NE Marx Drive, Suite A2, Portland, Oregon 97220. Our telephone number is (971)
888-4264 and our internet address is www.eastsidedistilling.com. The information on, or that may be, accessed from our website is not
part of this annual report.

Results of Operations

Overview

During the first quarter of 2020, Eastside Distilling focused its sales and marketing efforts on the distribution of our brands
through the national platform, resulting in the decision to close all four of its retail stores in Portland, Oregon by March 31, 2020. On
October 29, 2020, we announced our intent to divest the Redneck Riviera brand. We signed a non-binding term sheet between Eastside
Distilling  and  Rich  Marks,  LLC,  Redneck  Riviera  Whiskey  Co,  LLC,  John  D.  Rich  Tisa  Trust  and  Redneck  Spirits  Group,  LLC
(collectively the buyers referred to as “RSG”). The retail operations and Redneck Riviera business have been reported as discontinued
operations in the accompanying condensed consolidated financial statements. In the current year, the income, expense, and cash flows
from retail and Redneck Riviera operations during the period they were consolidated have been classified as discontinued operations.
For comparative purposes amounts in the prior periods have been reclassified to conform to current year presentation.

29

 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statements of Operations Data

(Dollars in thousands)
Sales
Less customer programs and excise taxes

  $

Net sales
Cost of sales

Gross profit

Sales and marketing expenses
General and administrative expenses
Gain on disposal of property and equipment

Total operating expenses

Loss from operations
Interest expense
Other expense

Loss from discontinued operations
Net loss

Gross margin
Non-cash operating expenses

  $

  $

2020

2019

$ Variance

  % Change

  $

14,782 
1,061 
13,721 
9,164 
4,557 
3,900 
9,209 
(366)  

12,743 
(8,186)  
(1,089)  
(372)  
(213)  
(9,860)   $
33% 

5,035 

  $

  $

12,193 
567 
11,626 
7,567 
4,059 
3,237 
10,790 

(15)  

14,012 
(9,953)  
(508)  
(2,670)  
(3,777)  
(16,908)   $
35% 

7,252 

  $

2,589 
494 
2,095 
1,597 
498 
663 
(1,581)  
(351)  
(1,269)  
1,767 
(581)  
2,298 
3,564 
7,048 

-2% 
(2,217)  

21%
87%
18%
21%
12%
20%
-15%
2340%
9%
18%
-114%
86%
94%
42%

-6%
-30.6%

Year Ended December 31, 2020 Compared to the Year Ended December 31, 2019

Our sales for the year ended December 31, 2020 increased to $14.8 million, or approximately 21%, from $12.2 million for the
year  ended  December  31,  2019.  The  following  table  compares  our  sales  during  the  years  ended  December  31,  2020  and  2019,  and
excludes the retail tasting room and Redneck Riviera sales that have been classified as discontinued operations:

(Dollars in thousands)

Wholesale finished goods
Canning & bottling
Bulk spirit sales
Total

2020

2019

  $

  $

5,900   
8,766   
116   
14,782   

40%  $
59% 
1% 

  $

2,653   
8,427   
1,113   
12,193   

44%
50%
7%

Our overall 2020 sales were primarily driven by increases in wholesale sales and canning sales and services. Wholesale sales
increased primarily due to the acquisition of Azuñia Tequila in September 2019, which accounted for $1.7 million increase over last
year  as  well  as  a  $0.2  million  increase  in  Portland  Potato  Vodka  brand  sales.  Our  canning  and  bottling  revenue  increased  year  over
year, which has benefited from a shift in consumer preferences to consume alcohol at home rather than at on-premise locations. This
was a result of the COVID-19 pandemic and was also offset by lower co-packing and mobile bottling sales.

30

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
  
 
 
Customer programs and excise taxes

Customer programs and excise taxes for the year ended December 31, 2020 increased to $1.1 million, or approximately 87%,
from $0.6 million for the year ended December 31, 2019. The increase was attributable to higher excise taxes and broker commissions
due to increased sales.

Cost of Sales

Cost of sales consists of the costs of ingredients utilized in the production of spirits, manufacturing and/or service labor and
overhead,  warehousing  rent,  packaging,  and  in-bound  freight  charges.  During  the  year  ended  December  31,  2020,  cost  of  sales
increased to $9.2 million, or approximately 21%, from $7.6 million for the year ended December 31, 2019 in line with the increase in
sales.

Gross Profit

Gross  profit  is  calculated  by  subtracting  the  cost  of  products  sold  from  net  sales.  Gross  margin  is  gross  profits  stated  as  a

percentage of net sales.

The following table compares our gross profit and gross margin for the years ended December 31, 2020 and 2019:

(Dollars in thousands)
Gross profit
Gross margin

Gross Margin

2020

2019

  $

4,557 

  $

33% 

4,059 

35%

Our gross margin of 33% of net sales for the year ended December 31, 2020 decreased from our gross margin of 35% for the
year  ended  December  31,  2019  primarily  due  to  a  change  in  product  and  services  mix,  higher  raw  material  costs,  and  unabsorbed
manufacturing overhead related to lower wholesale production levels. Our goal is to improve our overall gross margin by increasing
the efficiencies and reducing the footprint of our production facility as well as evaluate the materials in our finished goods by looking
to create economies of scale by creating consistency of the dry goods across our brands.

Sales and Marketing Expenses

Sales and marketing expenses for the year ended December 31, 2020 increased to $3.9 million, or approximately 20%, from
$3.2 million for the year ended December 31, 2019. This increase was primarily due to a $1.2 million increase in sales and marketing
compensation related to the increased headcount from the acquisition of the Azuñia tequila brand.

General and Administrative Expenses

General and administrative expenses for the year ended December 31, 2020 decreased to $9.2 million, or approximately 15%,
from $10.8 million for the year ended December 31, 2019. This decrease was primarily due to a decrease in compensation and benefits,
legal  and  professional  fees  and  rent,  insurance  and  other  miscellaneous  general  and  administrative  costs;  offset  by  higher  non-cash
expenses related to depreciation and amortization from the Craft Canning acquisition and leasehold improvements to our production
facility.

Other Expenses

Total other expenses, net was $1.5 million for the year ended December 31, 2020 compared to $3.2 million for the year ended
December  31,  2019,  an  increase  of  54%.  This  increase  was  primarily  due  to  higher  interest  expense  on  increased  notes  payable,  a
secured line of credit, and accounts receivable factoring programs; and the write-off of services for branding products in 2020; as well
as a revaluation of the Azuñia Tequila acquisition in 2019.

31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liquidity and Capital Resources

Our  primary  capital  requirements  are  for  cash  used  in  operating  activities,  the  financing  of  inventories,  and  financing
acquisitions. Funds for our cash and liquidity needs have historically not been generated from operations but rather from short-term
credit in the form of extended payment terms from suppliers as well as from convertible debt and equity financings.

For the years ended December 31, 2020 and 2019, we incurred a net loss of $9.9 million and $16.9 million, respectively, and
had an accumulated deficit of approximately $54.1 million as of December 31, 2020. We have been dependent on raising capital from
debt and equity financings and utilization of our inventory to meet our needs for cash flow used in operating activities. For the year
ended  December  31,  2020,  we  raised  approximately  $3.4  million  in  additional  capital  through  equity  and  debt  financing  (net  of
repayments). See Notes 10 and 11 to our financial statements for a description of our debt. In addition, for the year ended December
31, 2020, we consumed $1.8 million of our inventories.

To help ensure adequate liquidity in light of uncertainties posed by the COVID-19 pandemic, we applied for and received a
loan of $1.4 million under the U.S. government Paycheck Protection Program (“PPP Loan”). On January 29, 2021, the Small Business
Administration (“SBA”) notified us that it approved our request for full forgiveness of the PPP loan in the principal amount of $1.4
million. As a result of the SBA’s decision to approve our request for forgiveness, the SBA paid the entire outstanding balance of the
PPP loan of $1.4 million, which is now considered paid in full.

On May 13, 2020, Live Oak Banking Company (the “Lender”) notified the Company that it was in technical default under
certain covenants in a loan agreement, dated January 15, 2020, between the Company, Motherlode LLC, Big Bottom Distilling, LLC,
Craft  Canning  +  Bottling  LLC,  Redneck  Riviera  Whiskey  Co.,  LLC,  Outlandish  Beverages  LLC,  and  Live  Oak  Bank  (the  “Loan
Agreement”). Those technical defaults included the failure to timely deliver information and its belief that we owed certain taxes and
did not relate to any failure to pay amounts owing under the Loan Agreement. The Loan Agreement provides that upon an event of
default, the Lender may, at its option, declare the entire loan to be immediately due and payable. Further, a default interest rate may
apply on all obligations during the existence of an event of default at a per annum rate equal to 2.00% above the applicable interstate.
On June 3, 2020 the Company entered into a Second Modification to Loan Agreement (“Modification”) with the Lender agreeing to
waive  the  technical  defaults  upon  the  satisfaction  of  certain  conditions  by  September  30,  2020.  The  Company  complied  with  these
conditions and was compliant with the terms of the Loan Agreement and Modification as of December 31, 2020.

As  of  December  31,  2020,  we  had  approximately  $0.8  million  of  cash  on  hand  with  a  negative  working  capital  of  $17.3
million. Our ability to meet our ongoing operating cash needs over the next 12 months depends on reducing our operating costs, raising
additional debt or equity capital, selling assets and generating positive operating cash flow, primarily through increased sales, improved
profit  growth,  and  controlling  expenses.  We  intend  to  implement  actions  to  improve  profitability,  by  managing  expenses  while
continuing  to  increase  sales.  See  Notes  10  and  11  to  our  financial  statements  for  a  description  of  our  debt  and  the  debt  financing
initiatives completed during 2020. If we are unable to obtain additional financing, or additional financing is not available on acceptable
terms, we may seek to sell assets, reduce operating expenses, reduce or eliminate marketing initiatives, and take other measures that
could impair our ability to be successful.

Our cash flow related information for the years ended December 31, 2020 and 2019 was as follows:

(Dollars in thousands)
Net cash flows provided by (used in):

Operating activities
Investing activities
Financing activities

2020

2019

(3.0)   $
0.1    $
3.4    $

(9.1)
(3.6)
2.5 

  $
  $
  $

32

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
Operating Activities

Total cash used from operating activities was $3.0 million in 2020 compared to $9.1 million in 2019. The decrease in cash
usage  can  be  primarily  attributed  to  a  $3.0  million  decrease  in  marketing  and  administrative  cash  expenditures,  and  improved
management of receivables and prepayments of $0.6 million, which was offset by $0.8 million used in reducing operating liabilities.

Investing Activities

Cash  used  in  investing  activities  consists  primarily  of  acquisitions  and  purchases  of  property  and  equipment.  We  incurred
capital expenditures of $0.5 million and $2.2 million in 2020 and 2019, respectively. Proceeds from sales of fixed assets totaled $0.6
million for the year ended December 31, 2020. Net cash used in the acquisition of Craft Canning for the year ended December 31, 2019
was $1.4 million.

Financing Activities

Net cash flows provided by financing activities during the year ended December 31, 2020 primarily consisted of $6.3 million
of proceeds from the establishment of a new secured credit facility, offset by $3.0 million repayment and termination of the existing
secured credit facility and $1.8 million in debt repayments, $1.4 million of proceeds from the Paycheck Protection Program and $0.4
million  in  proceeds  from  borrowing  on  an  existing  line  of  credit  with  our  bank.  During  the  year  ended  December  31,  2019,  our
operating losses and working capital needs were primarily funded by issuance of common stock totaling $1.3 million.

Deposit

In  August  2020,  we  entered  into  discussions  with  Intersect  Beverage,  LLC  (“Intersect”)  and  TQLA,  LLC  (“TQLA”)  to
address  potential  changes  to  the  deferred  consideration  for  the  Azuñia  Tequila  acquisition  and  received  a  deposit  of  $0.3  million  in
cash. In the fourth quarter of 2020, Intersect and TQLA sent us an additional deposit bringing the total outstanding amount deposited to
$0.7  million.  Subsequent  to  December  31,  2020,  the  full  deposit  of  $0.7  million  was  repaid.  Eastside  Distilling  has  not  reached
agreement with Intersect and TQLA to make any substantial changes to the deferred consideration for the Azuñia Tequila acquisition.

Lines of Credit

During 2019, we entered into a Factoring Agreement with ENGS Commercial Capital, LLC that provides for a minimum of
$0.5 million purchased accounts receivable and a maximum of $2.0 million purchased accounts receivable. The advance rate is 85%,
and interest is charged against the greater of $0.5 million or the total funds advanced at a rate of 5% plus the prime rate published in the
Wall Street Journal. The Company factored $3.8 million of invoices during the year ended December 31, 2020. As of December 31,
2020, the Company had $0.1 million factored invoices outstanding.

Since 2019, we utilized an existing accounts receivable factoring line of credit with Park Street Financial Services, LLC. The
advance rate is 75%, and interest is charged at a rate of 2.4% for the first 30 days plus 1.44% for each additional ten-day period. The
Company factored $4.1 million of invoices during the year ended December 31, 2020. As of December 31, 2020, the Company had
$0.1 million factored invoices outstanding.

Inventory Line

In January 2020, we and our subsidiaries entered into a loan agreement with Live Oak Banking Company (“Live Oak”) for a
loan  in  an  aggregate  principal  amount  not  to  exceed  the  lesser  of  (i)  $8.0  million  and  (ii)  a  borrowing  base  of  up  to  85%  of  the
appraised  value  of  the  borrowers’  eligible  inventory  of  whisky  in  barrels  or  totes  less  an  amount  equal  to  all  service  fees  or  rental
payments owed by borrowers during the 90 day period immediately succeeding the date of determination to any warehouses or bailees
holding  eligible  inventory  (the  “Live  Oak  Loan”).  The  Live  Oak  Loan  is  secured  by  all  assets  of  the  Company  excluding  accounts
receivable and certain other specified excluded property. The Live Oak Loan bears interest at a variable rate of interest equal to (i) two
and  49/100ths  percent  (2.49%)  per  annum  plus  (ii)  the  Prime  Rate  as  published  in  The  Wall  Street  Journal,  adjusted  on  a  calendar
quarterly  basis.  Interest  is  payable  monthly.  Additionally,  the  Company  issued  to  Live  Oak  100,000  warrants  to  purchase  common
stock at an initial exercise price of $3.94 per share. The proceeds of the Live Oak Loan were used to pay off all principal and accrued
interest  under  the  TQLA  Note  of  $0.9  million  and  all  principal  and  interest  under  loan  issued  pursuant  to  that  Credit  and  Security
Agreement, by and between the Company and The KFK Children’s Trust, Jeffrey Anderson – Trustee of $3.0 million. As of December
31, 2020, the balance of the Live Oak Loan was $6.5 million and has been fully drawn upon.

33

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Critical Accounting Policies

The  discussion  and  analysis  of  the  Company’s  financial  condition  and  results  of  operations  is  based  upon  its  consolidated
financial  statements,  which  have  been  prepared  in  accordance  with  United  States.  generally  accepted  accounting  principles.  The
preparation of these financial statements requires us to make significant estimates and judgments that affect the reported amounts of
assets,  liabilities,  revenues  and  expenses,  and  related  disclosure  of  contingent  assets  and  liabilities.  These  items  are  monitored  and
analyzed by management for changes in facts and circumstances, and material changes in these estimates could occur in the future. The
more judgmental estimates are summarized below. Changes in estimates are recorded in the period in which they become known. The
Company  bases  its  estimates  on  historical  experience  and  various  other  assumptions  that  we  believe  to  be  reasonable  under  the
circumstances. Actual results may differ from our estimates if past experience or other assumptions do not turn out to be substantially
accurate.

Revenue Recognition

Net sales includes product sales, less excise taxes and customer programs and incentives. The Company recognizes revenue
by applying the following steps in accordance with Accounting Standards Codification (“ASC”) Topic 606 – Revenue from Contracts
with Customers: (1) identify the contract with a customer; (2) identify the performance obligations in the contract; (3) determine the
transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each
performance obligation is satisfied.

The Company recognizes sales when merchandise is shipped from a warehouse directly to wholesale customers (except in the
case  of  a  consignment  sale).  For  consignment  sales,  which  include  sales  to  the  Oregon  Liquor  Control  Commission  (OLCC),  the
Company recognizes sales upon the consignee’s shipment to the customer. Postage and handling charges billed to customers are also
recognized as sales upon shipment of the related merchandise. Shipping terms are generally FOB shipping point, and title passes to the
customer  at  the  time  and  place  of  shipment  or  purchase  by  customers  at  a  retail  location.  For  consignment  sales,  title  passes  to  the
consignee  concurrent  with  the  consignee’s  shipment  to  the  customer.  The  customer  has  no  cancellation  privileges  after  shipment  or
upon  purchase  at  retail  locations,  other  than  customary  rights  of  return.  The  Company  excludes  sales  tax  collected  and  remitted  to
various states from sales and cost of sales. Sales from items sold through the Company’s retail locations are recognized at the time of
sale.

Sales  received  from  online  merchants  who  sell  discounted  gift  certificates  for  the  Company’s  merchandise  and  tastings  is

deferred until the customer has redeemed the discounted gift certificate or the gift certificate has expired, whichever occurs earlier.

Customer Programs

Customer programs, which include customer promotional discount programs, customer incentives, and broker commissions,
are a common practice in the alcoholic beverage industry. The Company makes these payments to customers and incurs these costs to
promote sales of products and to maintain competitive pricing. Amounts paid in connection with customer programs and incentives are
recorded  as  reductions  to  net  sales  or  as  sales  and  marketing  expenses  in  accordance  with  ASC  606  - Revenue  from  Contracts  with
Customers,  based  on  the  nature  of  the  expenditure.  Amounts  paid  to  customers  totaled  $1.0  million  and  $0.6  million  for  the  years
ended December 31, 2020 and 2019, respectively.

34

 
 
 
 
 
 
 
 
 
Excise Taxes

The Company is responsible for compliance with the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) regulations, which
includes  making  timely  and  accurate  excise  tax  payments.  The  Company  is  subject  to  periodic  compliance  audits  by  the  TTB.
Individual states also impose excise taxes on alcoholic beverages in varying amounts. The Company calculates its excise tax expense
based upon units produced and on its understanding of the applicable excise tax laws. Excise taxes totaled $0.1 million and $0 million
for the years ended December 31, 2020 and 2019, respectively.

Cost of Sales

Cost of sales consists of ingredients utilized in the production of spirits, manufacturing labor and overhead, warehousing rent,
packaging, and in-bound freight charges. Ingredients account for the largest portion of the cost of sales, followed by packaging and
production costs.

Sales and Marketing Expenses

The  following  expenses  are  included  in  sales  and  marketing  expenses  in  the  accompanying  consolidated  statements  of
operations: media advertising costs, promotional costs of value-added packaging, salary and benefit expenses, travel and entertainment
expenses for the sales, brand and sales support workforce and promotional activity expenses.

General and Administrative Expenses

The following expenses are included in general and administrative expenses in the accompanying consolidated statements of
operations:  salary  and  benefit  expenses,  travel  and  entertainment  expenses  for  executive  and  administrative  staff,  rent  and  utilities,
professional fees, insurance, and amortization and depreciation expense. General and administrative costs are expensed as incurred.

Cash and Cash Equivalents

Cash  equivalents  are  considered  to  be  highly  liquid  investments  with  maturities  of  three  months  or  less  at  the  time  of  the

purchase. The Company had no cash equivalents as of December 31, 2020 and 2019.

Concentrations

Financial  instruments  that  potentially  subject  the  Company  to  concentrations  of  credit  risk  consist  principally  of  trade
receivables. As of December 31, 2020, one distributor represented 14% of trade receivables. As of December 31, 2019, two distributors
represented 40% of trade receivables. Sales to one distributor accounted for 18% of consolidated sales for the year ended December 31,
2020. Sales to one distributor accounted for 16% of consolidated sales for the year ended December 31, 2019.

Inventories

Inventories primarily consist of bulk spirits, packaging supplies, and finished goods which are stated at the lower of cost or
market. Cost is determined using an average costing methodology, which approximates cost under the first-in, first-out (FIFO) method.
A portion of our finished goods inventory is held by certain independent distributors on consignment until it is sold to a third party. The
Company regularly monitors inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily
on the Company’s estimated forecast of product demand and production requirements. Such write-downs establish a new cost basis of
accounting for the related inventory.

Stock-Based Compensation

The  Company  recognizes  as  compensation  expense  all  stock-based  awards  issued  to  employees.  The  compensation  cost  is
measured based on the grant-date fair value of the related stock-based awards and is recognized over the service period of stock-based
awards,  which  is  generally  the  same  as  the  vesting  period.  The  fair  value  of  stock  options  is  determined  using  the  Black-Scholes
valuation  model,  which  estimates  the  fair  value  of  each  award  on  the  date  of  grant  based  on  a  variety  of  assumptions  including
expected  stock  price  volatility,  expected  terms  of  the  awards,  risk-free  interest  rate,  and  dividend  rates,  if  applicable.  Stock-based
awards issued to nonemployees are recorded at fair value on the measurement date and are subject to periodic market adjustments at
the end of each reporting period and as the underlying stock-based awards vest. Net stock-based compensation was $1.3 million and
$0.7 million in 2020 and 2019, respectively.

Off-Balance Sheet Arrangements

We have no off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our
financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital
resources.

Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

35

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Table of Contents

Report of Independent Registered Public Accounting Firm
Consolidated Balance Sheets as of December 31, 2020 and 2019
Consolidated Statements of Operations for the Years Ended December 31, 2020 and 2019
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2020 and 2019
Consolidated Statements of Cash Flows for the Years Ended December 31, 2020 and 2019
Notes to Consolidated Financial Statements

F-1

Page
F-2
F-3
F-4
F-5
F-6
F-7

 
 
 
 
 
 
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of Eastside Distilling, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Eastside Distilling, Inc. (the Company) as of December 31, 2020
and 2019, and the related consolidated statements of operations, stockholders’ equity (deficit), and cash flows for each of the years in
the two-year period ended December 31, 2020, and the related notes (collectively referred to as the consolidated financial statements).
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of
December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the years in the two-year period ended
December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These  consolidated  financial  statements  are  the  responsibility  of  the  Company’s  management.  Our  responsibility  is  to  express  an
opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the
Public  Company  Accounting  Oversight  Board  (United  States)  (PCAOB)  and  are  required  to  be  independent  with  respect  to  the
Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange
Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to
error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial
reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the
purpose  of  expressing  an  opinion  on  the  effectiveness  of  the  Company’s  internal  control  over  financial  reporting.  Accordingly,  we
express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error
or  fraud,  and  performing  procedures  that  respond  to  those  risks.  Such  procedures  included  examining,  on  a  test  basis,  evidence
regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used
and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that our audits provide a reasonable basis for our opinion.

Critical Audit Matters

The  critical  audit  matters  communicated  below  are  matters  arising  from  the  current  period  audit  of  the  consolidated  financial
statements  that  were  communicated  or  required  to  be  communicated  to  the  audit  committee  and  that:  (1)  relate  to  accounts  or
disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments.
The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we
are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts
or disclosures to which they relate.

Evaluation of Intangible Assets

As discussed in Note 4, the Company acquired two entities during 2019 accounted for as business combinations, which required assets
and  liabilities  assumed  to  be  measured  at  their  acquisition  date  fair  values.  At  each  reporting  period,  certain  intangible  assets  are
required to be assessed annually for impairment based on the facts and circumstances at that time. Auditing management’s evaluation
of intangible assets can be a significant judgment given the fact that the Company uses management estimates on future revenues and
expenses which are not easily able to be substantiated.

Given  these  factors  and  due  to  significant  judgements  made  by  management,  the  related  audit  effort  in  evaluating  management’s
judgments in evaluation of intangible assets required a high degree of auditor judgment.

The procedures performed included evaluation of the methods and assumptions used by the Company, tests of the data used and an
evaluation of the findings. We evaluated and tested the Company’s significant judgments that determine the impairment evaluation of
goodwill and intangible assets.

Lack of Going Concern Paragraph

Due to the net loss and negative cash flows from operations for the year, the Company evaluated the need for a going concern.

Auditing management’s evaluation of a going concern can be a significant judgment given the fact that the Company uses management
estimates on future revenues and expenses which are not able to be easily substantiated.

To evaluate the appropriateness of the lack of going concern paragraph in our audit opinion, we examined and evaluated the financial
information that was the initial cause for this consideration along with management’s plans to mitigate the going concern.

/s/ M&K CPAS, PLLC

We have served as the Company’s auditor since 2017.

Houston, TX
March 31, 2021

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
F-2

Eastside Distilling, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2020 and 2019
(Dollars in thousands, except share and per share)

2020

2019

Assets
Current assets:

Cash
Trade receivables, net
Inventories
Prepaid expenses and current assets
Current assets held for sale

Total current assets
Property and equipment, net
Right-of-use assets
Intangible assets, net
Goodwill
Other assets, net
Non-current assets held for sale

Total Assets

Liabilities and Stockholders’ Equity (Deficit)
Current liabilities:

Accounts payable
Accrued liabilities
Deferred revenue
Secured trade credit facility, net of debt issuance costs
Current portion of deferred consideration for Azuñia acquisition
Other current liabilities, related party
Current portion of notes payable
Current portion of lease liabilities
Current liabilities held for sale

Total current liabilities

Lease liabilities, net of current portion
Secured trade credit facility, net of debt issuance costs
Deferred consideration for Azuñia acquisition
Notes payable, net of current portion and debt discount
Non-current liabilities held for sale

Total liabilities

  $

  $

  $

836    $
694   
6,728   
750   
3,833   
12,841   
3,109   
1,270   
14,038   
-   
285   
189   
31,732    $

1,864    $
1,452   
23   
6,405   
15,452   
700   
3,830   
515   
18   
30,259   
817   
-   
-   
1,693   
71   
32,840   

343 
1,324 
7,140 
397 
5,266 
14,470 
4,687 
578 
14,675 
28 
1,065 
363 
35,866 

2,322 
857 
- 
- 
- 
- 
1,819 
424 
715 
6,137 
275 
2,962 
15,452 
3,594 
113 
28,533 

Commitments and contingencies (Note 13)

Stockholders’ equity (deficit):

Common stock, $0.0001 par value; 15,000,000 shares authorized; 10,382,015
and 9,675,028 shares issued and outstanding at December 31, 2020 and 2019,
respectively
Additional paid-in capital
Accumulated deficit

Total Stockholders’ Equity (Deficit)
Total Liabilities and Stockholders’ Equity (Deficit)

  $

1   
52,985   
(54,094)  
(1,108)  
31,732    $

1 
51,566 
(44,234)
7,333 
35,866 

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

F-3

 
 
 
 
 
   
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Operations
Years Ended December 31, 2020 and 2019
(Dollars and shares in thousands, except per share)

2020

2019

Sales
Less customer programs and excise taxes

  $

Net sales
Cost of sales

Gross profit

Operating expenses:

Sales and marketing expenses
General and administrative expenses
Gain on disposal of property and equipment

Total operating expenses

Loss from operations
Other income (expense), net

Interest expense
Other expense

Total other expense, net

Loss before income taxes
Provision for income taxes
Net loss from continuing operations
Net loss from discontinued operations
Net loss

Basic and diluted net loss per common share

Basic and diluted weighted average common shares outstanding

  $

  $

14,782    $
1,061   
13,721   
9,164   
4,557   

3,900   
9,209   
(366)  
12,743   
(8,186)  

(1,089)  
(372)  
(1,461)  
(9,647)  
-   
(9,647)  
(213)  
(9,860)   $

(0.98)   $

10,027   

12,193 
567 
11,626 
7,567 
4,059 

3,237 
10,790 
(15)
14,012 
(9,953)

(508)
(2,670)
(3,178)
(13,131)
- 
(13,131)
(3,777)
(16,908)

(1.82)

9,276 

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

F-4

 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
    
 
  
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Stockholder’s Equity (Deficit)
Years Ended December 31, 2020 and 2019
(Dollars and shares in thousands)

Balance, December 31, 2018
Issuance of common stock
Issuance of common stock for services by third
parties
Issuance of common stock for services by
employees
Issuance of common stock for purchase Craft
Canning + Bottling, LLC
Stock option exercises
Stock-based compensation
Net issuance to settle RSUs
Contributed capital
ROU asset and lease liability adjustment
Net loss attributable to common shareholders
Balance, December 31, 2019

Stock-based compensation
Amortization of non-deal warrant grants
Issuance of warrants for secured credit facility
Issuance of common stock for services by third
parties
Issuance of common stock for services by
employees
Net loss attributable to common shareholders
Balance, December 31, 2020

Common Stock

Shares

    Amount

8,764    $
281     

87     

204     

338     
1     
-     
-     
-     
-     
-     
9,675    $
-     
-     
-     

260     

447     
-     
10,382    $

    Accumulated   
Deficit

Total
Stockholders’
Equity
(Deficit)

(27,139)   $
-     

    18,752 
1,262 

Paid-in
    Capital
1    $
-     

45,890    $
1,262     

-     

-     

-     
-     
-     
-     
-     
-     
-     
1    $
-     
-     
-     

-     

-     
-     
1    $

598     

1,056     

2,080     
-     
762     
(96)    
14     
-     
-     
51,566    $
269     
19     
98     

-     

-     

-     
-     
-     
-     
-     
(187)    
(16,908)    
(44,234)   $
-     
-     
-     

598 

1,056 

2,080 
- 
762 
(96)
14 
(187)
(16,908)
7,333 
269 
19 
98 

367     

-     

367 

666     
-     
52,985    $

-     
(9,860)    
(54,094)   $

666 
(9,860)
(1,108)

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

F-5

 
 
 
 
 
   
 
 
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended December 31, 2020 and 2019
(Dollars in thousands)

2020

2019

  $

(9,860)   $
213   

(16,908)
3,777 

Cash Flows From Operating Activities:
Net loss
Loss from discontinued operations
Adjustments to reconcile net loss to net cash used in operating activities

Impairment of intangible assets
Depreciation and amortization
Bad debt expense
Gain on disposal of assets
Loss on remeasurement of deferred consideration
Amortization of debt issuance costs
Issuance of common stock in exchange for services for related parties
Issuance of common stock in exchange for services for third parties
Stock-based compensation

Changes in operating assets and liabilities:

Trade receivables
Inventories
Prepaid expenses and other assets
Right-of-use assets
Accounts payable
Accrued liabilities
Other current liabilities
Deferred revenue
Net lease liabilities

Net cash used in operating activities
Net cash provided by (used in) operating activities of discontinued operations
Net cash used in operating activities
Cash Flows From Investing Activities:

Acquisition of businesses, net of cash acquired
Proceeds from sale of fixed assets
Purchases of property and equipment

Net cash provided by (used in) investing activities of continuing operations
Net cash provided by investing activities of discontinued operations
Net cash provided by (used in) investing activities
Cash Flows From Financing Activities:

Issuance of common stock
Contributed capital
Proceeds from secured trade credit facility
Proceeds from notes payable
Payments of principal on secured trade credit facility
Payments of principal on notes payable
Net cash provided by financing activities
Net increase (decrease) in cash
Cash at the beginning of the period
Cash at the end of the period

Supplemental Disclosure of Cash Flow Information

Cash paid during the year for interest
Cash paid for amounts included in measurement of lease liabilities

Supplemental Disclosure of Non-Cash Financing Activity
Warrants issued in relation to secured trade credit facility
Deferred consideration for the acquisition of Azuñia
Fixed assets acquired through financing
Right-of-use assets obtained in exchange for lease obligations

  $

  $
  $

  $
  $
  $
  $

392   
2,286   
78   
(366)  
-   
288   
666   
367   
288   

552   
412   
(53)  
462   
(458)  
594   
700   
23   
(520)  
(3,936)  
930   
(3,006)  

-   
624   
(524)  
100   
37   
137   

-   
-   
6,337   
1,901   
(3,000)  
(1,876)  
3,362   
493   
343   
836    $

776    $
674    $

98    $
-    $
-    $
1,189    $

- 
1,690 
71 
(15)
2,670 
27 
1,056 
598 
667 

293 
755 
(43)
494 
412 
408 
- 
(52)
(561)
(4,661)
(4,468)
(9,129)

(1,450)
- 
(2,177)
(3,627)
- 
(3,627)

1,262 
14 
- 
1,769 
- 
(587)
2,458 
(10,298)
10,641 
343 

371 
754 

- 
12,871 
300 
1,257 

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

F-6

 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
    
 
  
 
 
    
 
  
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

1. Description of Business

Eastside  Distilling  (the  “Company”  or  “Eastside  Distilling)  was  incorporated  under  the  laws  of  Nevada  in  2004  under  the
name of Eurocan Holdings, Ltd. In December 2014, the Company changed its corporate name to Eastside Distilling, Inc. to reflect the
acquisition  of  Eastside  Distilling,  LLC.  The  Company  manufactures,  acquires,  blends,  bottles,  imports,  exports,  markets  and  sells  a
wide variety of alcoholic beverages under recognized brands. The Company currently employ 78 people in the United States.

The Company’s brands span several alcoholic beverage categories, including whiskey, vodka, gin, rum, tequila and Ready-to-
Drink (RTD). The Company sells products on a wholesale basis to distributors in open states, and brokers in control states, and until
March 2020, operated four retail tasting rooms in Portland, Oregon to market our brands directly to consumers. The Company operates
a  mobile  craft  canning  and  bottling  business  (“Craft  Canning”)  that  primarily  services  the  craft  beer  and  craft  cider  business.  Craft
Canning operates 11 mobile lines in Seattle, Portland and Denver.

2. Liquidity

Historically, the Company has funded its cash and liquidity needs through operating cash flow, convertible notes, extended
credit  terms,  and  equity  financings.  For  the  years  ended  December  31,  2020  and  2019,  the  Company  incurred  a  net  loss  of
approximately  $9.9  million  and  $16.9  million,  respectively,  and  has  an  accumulated  deficit  of  approximately  $54.1  million  as  of
December 31, 2020. The Company has been dependent on raising capital from debt and equity financings to meet its needs for cash
flow used in operating activities. For the year ended December 31, 2020, the Company raised approximately $3.4 million in additional
capital through equity and debt financing (net of repayments).

As of December 31, 2020, the Company had $0.8 million of cash on hand with a negative working capital of $17.3 million.
The Company’s ability to meet its ongoing operating cash needs over the next 12 months depends on reducing operating costs, raising
additional debt or equity capital and generating positive operating cash flow, primarily through increased sales, improved profit growth
and controlling expenses. The Company intends to implement actions to improve profitability, by managing expenses while continuing
to increase sales. Additionally, the Company is seeking to leverage its large inventory balances and accounts receivable balance to help
satisfy  its  working  capital  needs  over  the  next  12  months.  See  Notes  10,  11  and  17  to  the  consolidated  financial  statements  for  a
description of the Company’s debt and the debt refinancing initiatives completed in the first quarter of 2021. If the Company is unable
to obtain additional financing, or additional financing is not available on acceptable terms, the Company may seek to sell assets, reduce
operating expenses or reduce or eliminate marketing initiatives, and take other measures that could impair its ability to be successful.

F-7

 
 
 
 
 
 
 
 
  
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

3. Summary of Significant Accounting Policies

Basis of Presentation and Consolidation

The accompanying consolidated financial statements for Eastside Distilling, Inc. and subsidiaries were prepared in accordance
with accounting principles generally accepted in the United States of America (GAAP). The consolidated financial statements include
the  accounts  of  Eastside  Distilling,  Inc.’s  wholly-owned  subsidiaries,  including,  MotherLode  LLC,  Big  Bottom  Distilling,  LLC,
Outlandish Beverages LLC, LLC, Redneck Riviera Whiskey Co., LLC, and Craft Canning + Bottling, LLC (beginning as of January
11,  2019)  and  the  Azuñia  tequila  assets  (beginning  September  12,  2019).  All  intercompany  balances  and  transactions  have  been
eliminated in consolidation.

Segment Reporting

The  Company  determined  its  operating  segment  on  the  same  basis  that  it  uses  to  evaluate  its  performance  internally.  The
Company has one business activity, packaging, producing, marketing and distributing alcoholic beverages and operates as one segment.
The Company’s chief operating decision makers, its chief executive officer and chief financial officer, review the Company’s operating
results on an aggregate basis for purposes of allocating resources and evaluating financial performance.

Use of Estimates

The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial
statements  and  the  reported  amounts  of  revenues  and  expenses  during  the  reporting  period.  Actual  results  could  differ  from  those
estimates.

Revenue Recognition

Net sales include product sales, less excise taxes and customer programs and incentives. The Company recognizes revenue by
applying the following steps in accordance with Accounting Standards Codification (“ASC”) Topic 606 – Revenue from Contracts with
Customers:  (1)  identify  the  contract  with  a  customer;  (2)  identify  the  performance  obligations  in  the  contract;  (3)  determine  the
transaction price; (4) allocate the transaction price to each performance obligation in the contract; and (5) recognize revenue when each
performance obligation is satisfied.

The Company recognizes sales when merchandise is shipped from a warehouse directly to wholesale customers (except in the
case  of  a  consignment  sale).  For  consignment  sales,  which  include  sales  to  the  Oregon  Liquor  Control  Commission  (OLCC),  the
Company recognizes sales upon the consignee’s shipment to the customer. Postage and handling charges billed to customers are also
recognized as sales upon shipment of the related merchandise. Shipping terms are generally FOB shipping point, and title passes to the
customer  at  the  time  and  place  of  shipment  or  purchase  by  customers  at  a  retail  location.  For  consignment  sales,  title  passes  to  the
consignee  concurrent  with  the  consignee’s  shipment  to  the  customer.  The  customer  has  no  cancellation  privileges  after  shipment  or
upon  purchase  at  retail  locations,  other  than  customary  rights  of  return.  The  Company  excludes  sales  tax  collected  and  remitted  to
various states from sales and cost of sales.

Customer Programs

Customer programs, which include customer promotional discount programs, customer incentives, and broker commissions,
are a common practice in the alcoholic beverage industry. The Company makes these payments to customers and incurs these costs to
promote sales of products and to maintain competitive pricing. Amounts paid in connection with customer programs and incentives are
recorded  as  reductions  to  net  sales  or  as  sales  and  marketing  expenses  in  accordance  with  ASC  606  - Revenue  from  Contracts  with
Customers,  based  on  the  nature  of  the  expenditure.  Amounts  paid  to  customers  totaled  $1.0  million  and  $0.6  million  for  the  years
ended December 31, 2020 and 2019, respectively.

F-8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Excise Taxes

The Company is responsible for compliance with the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) regulations, which
includes  making  timely  and  accurate  excise  tax  payments.  The  Company  is  subject  to  periodic  compliance  audits  by  the  TTB.
Individual states also impose excise taxes on alcoholic beverages in varying amounts. The Company calculates its excise tax expense
based upon units produced and on its understanding of the applicable excise tax laws. Excise taxes totaled $0.1 million and $0 million
for the years ended December 31, 2020 and 2019, respectively.

Cost of Sales

Cost  of  sales  consists  of  the  costs  of  ingredients  utilized  in  the  production  of  spirits,  manufacturing  labor  and  overhead,
warehousing rent, packaging, and in-bound freight charges. Ingredients account for the largest portion of the cost of sales, followed by
packaging and production costs.

Sales and Marketing Expenses

The  following  expenses  are  included  in  sales  and  marketing  expenses  in  the  accompanying  consolidated  statements  of
operations: media advertising costs, promotional costs of value-added packaging, salary and benefit expenses, travel and entertainment
expenses for the sales, brand and sales support workforce and promotional activity expenses.

General and Administrative Expenses

The  following  expenses  are  included  in  general  and  administrative  expenses  in  the  accompanying  condensed  consolidated
statements of operations: salary and benefit expenses, travel and entertainment expenses for executive and administrative staff, rent and
utilities,  professional  fees,  insurance,  and  amortization  and  depreciation  expense.  General  and  administrative  costs  are  expensed  as
incurred.

Stock-Based Compensation

The  Company  recognizes  as  compensation  expense  all  stock-based  awards  issued  to  employees.  The  compensation  cost  is
measured based on the grant-date fair value of the related stock-based awards and is recognized over the service period of stock-based
awards,  which  is  generally  the  same  as  the  vesting  period.  The  fair  value  of  stock  options  is  determined  using  the  Black-Scholes
valuation  model,  which  estimates  the  fair  value  of  each  award  on  the  date  of  grant  based  on  a  variety  of  assumptions  including
expected  stock  price  volatility,  expected  terms  of  the  awards,  risk-free  interest  rate,  and  dividend  rates,  if  applicable.  Stock-based
awards issued to nonemployees are recorded at fair value on the measurement date and are subject to periodic market adjustments at
the end of each reporting period and as the underlying stock-based awards vest. Stock-based compensation was $0.3 million and $0.7
million for the years ended December 31, 2020 and 2019, respectively.

Discontinued Operations

The  Company  reports  discontinued  operations  by  applying  the  following  criteria  in  accordance  with  ASC  Topic  205-20  –
Presentation  of  Financial  Statements  –  Discontinued  Operations:  (1)  Component  of  an  entity;  (2)  Held  for  sale  criteria;  and  (3)
Strategic shift.

On  December  31,  2019,  management  made  a  strategic  shift  to  focus  the  Company’s  sales  and  marketing  efforts  on  the
nationally branded product platform, resulting in the decision to close all four of its retail stores in the Portland, Oregon area. Although
this decision meets the criteria (1) and (3) for reporting discontinued operations, it did not meet the (2) Held for sale criteria until the
retail stores were closed or abandoned, which occurred by March 31, 2020.

On October 29, 2020, the Company announced its intent to divest its Redneck Riviera Spirits business. The Company signed a
non-binding term sheet between Eastside and Rich Marks, LLC, Redneck Riviera Whiskey Co, LLC (“RRWC”), John D. Rich Tisa
Trust and Redneck Spirits Group, LLC (collectively the buyers referred to as “RSG”) whereby RSG would pay a termination fee as
well as purchase certain assets from the Company which could include raw materials and finished goods. The total consideration was
estimated  to  be  $8.1  million  inclusive  of  a  $3  million  dollar  termination  fee  and  the  remainder  of  proceeds  from  selling  RSG  raw
materials and finished goods. The divesture is subject to negotiation and execution of definitive agreements. On February 8, 2021, the
Company completed the sale of its Redneck Riviera Spirits business.

F-9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

As  of  and  for  the  year  ended  December  31,  2020,  the  assets,  liabilities,  revenue,  expenses  and  cash  flows  from  retail
operations  and  the  RRWC  business  have  been  classified  as  discontinued  operations  separately  from  continuing  operations.  For
comparative purposes, prior period amounts have been reclassified to conform to current period presentation.

Income and expense related to discontinued retail operations and the Redneck Riviera Spirits business were as follows for the

years ended December 31, 2020 and 2019:

(Dollars in thousands)
Sales
Less customer programs and excise taxes

Net sales
Cost of sales

Gross profit

Operating expenses:

Sales and marketing expenses
General and administrative expenses
Loss on disposal of property and equipment

Total operating expenses

Loss from operations
Other expense, net
Interest expense

Total other expense, net

Net loss

2020

2019

2,195    $
432   
1,763   
1,142   
621   

578   
180   
76   
834   
(213) 

-   
-   
(213)  $

4,829 
858 
3,971 
2,572 
1,399 

4,264 
748 
148 
5,160 
(3,761)

(16)
(16)
(3,777)

  $

  $

Assets and liabilities related to discontinued retail operations and the Redneck Riviera Spirits business were as follows as of

December 31, 2020 and 2019:

(Dollars in thousands)
Assets
Current assets:

Cash
Trade receivables
Inventories
Prepaid expenses and current assets

Total current assets
Property and equipment, net
Right-of-use assets
Other assets

Total Assets

Liabilities
Current liabilities:

Accounts payable
Accrued liabilities
Deferred revenue
Current portion of lease liability

Total current liabilities

Lease liability - less current portion

Total Liabilities

2020

2019

-    $
-   
3,833   
-   
3,833   
-   
96   
93   
4,022    $

(13)  $
-   
-   
31   
18   
71   
89    $

1 
2 
5,253 
10 
5,266 
86 
165 
112 
5,629 

616 
37 
2 
60 
715 
113 
828 

  $

  $

  $

  $

F-10

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Cash and Cash Equivalents

Cash  equivalents  are  considered  to  be  highly  liquid  investments  with  maturities  of  three  months  or  less  at  the  time  of  the

purchase. The Company had no cash equivalents as of December 31, 2020 and 2019.

Concentrations

Financial  instruments  that  potentially  subject  the  Company  to  concentrations  of  credit  risk  consist  principally  of  trade
receivables. As of December 31, 2020, one distributor represented 14% of trade receivables. As of December 31, 2019, two distributors
represented 40% of trade receivables. Sales to one distributor accounted for 18% of consolidated sales for the year ended December 31,
2020. Sales to one distributor accounted for 16% of consolidated sales for the year ended December 31, 2019.

Fair Value Measurements

GAAP defines fair value, establishes a framework for measuring fair value, and requires certain disclosures about fair value
measurements.  GAAP  permits  an  entity  to  choose  to  measure  many  financial  instruments  and  certain  other  items  at  fair  value  and
contains financial statement presentation and disclosure requirements for assets and liabilities for which the fair value option is elected.
As of December 31, 2020 and 2019, management has not elected to report any of the Company’s assets or liabilities at fair value under
the “fair value option” provided by GAAP.

The  hierarchy  of  fair  value  valuation  techniques  under  GAAP  provides  for  three  levels:  Level  1  provides  the  most  reliable
measure of fair value, whereas Level 3, if applicable, generally would require significant management judgment. The three levels for
categorizing assets and liabilities under GAAP’s fair value measurement requirements are as follows:

Level 1:

Fair value  of  the  asset  or  liability  is  determined  using  cash  or  unadjusted  quoted  prices  in  active  markets  for
identical assets or liabilities.

Level 2:

Fair value of the asset or liability is determined using inputs other than quoted prices that are observable for the
applicable  asset  or  liability,  either  directly  or  indirectly,  such  as  quoted  prices  for  similar  (as  opposed  to
identical) assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in
markets that are not active.

Level 3:

Fair value of the asset or liability is determined using unobservable inputs that are significant to the fair value
measurement and reflect management’s own assumptions regarding the applicable asset or liability.

None of the Company’s assets or liabilities were measured at fair value as of December 31, 2020 or 2019. However, GAAP
requires the disclosure of fair value information about financial instruments that are not measured at fair value. Financial instruments
consist principally of trade receivables, accounts payable, accrued liabilities, notes payable, convertible note payable and the secured
credit facility. The estimated fair value of trade receivables, accounts payable, and accrued liabilities approximates their carrying value
due to the short period of time to their maturities. As of December 31, 2020 and 2019, the Company’s notes are payable at fixed rates
and their carrying value approximates fair value.

Items Measured at Fair Value on a Nonrecurring Basis

Certain assets and liabilities acquired in a business acquisition are valued at fair value at the date of acquisition.

F-11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Inventories

Inventories primarily consist of bulk and bottled liquor and merchandise and are stated at the lower of cost or market. Cost is
determined using an average costing methodology, which approximates cost under the first-in, first-out (FIFO) method. A portion of
inventory is held by certain independent distributors on consignment until it is sold to a third party. The Company regularly monitors
inventory quantities on hand and records write-downs for excess and obsolete inventories based primarily on the Company’s estimated
forecast  of  product  demand  and  production  requirements.  Such  write-downs  establish  a  new  cost  basis  of  accounting  for  the  related
inventory.

Property and Equipment

Property and equipment is stated at cost less accumulated depreciation and amortization. Depreciation is computed using the
straight-line  method  over  the  estimated  useful  lives  of  the  assets,  ranging  from  three  to  seven  years.  Amortization  of  leasehold
improvements is computed using the straight-line method over the life of the lease or the useful lives of the assets, whichever is shorter.
The cost and related accumulated depreciation and amortization of property and equipment sold or otherwise disposed of are removed
from  the  accounts  and  any  gain  or  loss  is  reported  as  current  period  income  or  expense.  The  costs  of  repairs  and  maintenance  are
expensed as incurred.

Intangible Assets / Goodwill

The  Company  accounts  for  certain  intangible  assets  at  cost.  Management  reviews  these  intangible  assets  for  probable
impairment whenever events or circumstances indicate that the carrying amount of such assets may not be recoverable. If there is an
indication  of  impairment,  management  would  prepare  an  estimate  of  future  cash  flows  (undiscounted  and  without  interest  charges)
expected  to  result  from  the  use  of  the  asset  and  its  eventual  disposition.  If  these  estimated  cash  flows  were  less  than  the  carrying
amount,  an  impairment  loss  would  be  recognized  to  write  down  the  asset  to  its  estimated  fair  value.  The  Company  performed  a
qualitative assessment of certain of its intangible assets as of December 31, 2020 and determined that they were not impaired.

Long-lived Assets

The Company accounts for long-lived assets, including certain intangible assets, at amortized cost. Management reviews long-
lived assets for probable impairment whenever events or circumstances indicate that the carrying amount of such assets may not be
recoverable. If there is an indication of impairment, management would prepare an estimate of future cash flows (undiscounted and
without interest charges) expected to result from the use of the asset and its eventual disposition. If these estimated cash flows were
less than the carrying amount of the asset, an impairment loss would be recognized to write down the asset to its estimated fair value.
The Company performed a qualitative assessment of certain of its intangible assets as of December 31, 2020 and determined that they
were not impaired.

Income Taxes

The provision for income taxes is based on income and expenses as reported for financial statement purposes using the “asset
and  liability  method”  for  accounting  for  deferred  taxes.  Deferred  tax  assets  and  liabilities  are  recognized  for  the  future  tax
consequences  attributable  to  differences  between  the  financial  statement  carrying  amounts  of  existing  assets  and  liabilities  and  their
respective tax bases. Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in
which the deferred tax assets or liabilities are expected to be realized or settled.

As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income
taxes. A valuation allowance, if needed, reduces deferred tax assets to the amount expected to be realized. As of December 31, 2020
and 2019, the Company established valuation allowances against its net deferred tax assets.

F-12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Income tax positions that meet the “more-likely-than-not” recognition threshold are measured at the largest amount of income
tax benefit that is more than 50% likely to be realized upon settlement with the applicable taxing authority. The portion of the benefits
associated with income tax positions taken that exceeds the amount measured as described above would be reflected as a liability for
unrecognized  income  tax  benefits  in  the  accompanying  consolidated  balance  sheets  along  with  any  associated  interest  and  penalties
that  would  be  payable  to  the  taxing  authorities  upon  examination.  Interest  and  penalties  associated  with  unrecognized  income  tax
benefits  would  be  classified  as  additional  income  taxes  in  the  accompanying  consolidated  statements  of  operations.  There  were  no
unrecognized  income  tax  benefits,  nor  any  interest  and  penalties  associated  with  unrecognized  income  tax  benefits,  accrued  or
expensed at and for the years ended December 31, 2020 and 2019.

The Company files federal income tax returns in the United States. and various state income tax returns. The Company is no
longer subject to examinations by the related tax authorities for the Company’s U.S. federal and state income tax returns for years prior
to 2013.

Comprehensive Income

The Company does not have any reconciling other comprehensive income items for the years ended December 31, 2020 and

2019.

Accounts Receivable Factoring Program

The  Company  has  entered  into  two  accounts  receivable  factoring  programs.  One  for  its  spirits  customers  (the  “spirits
program”) and another for its co-packing customers (the “co-packing program”). Under the programs, the Company has the option to
sell certain customer account receivables in advance of payment for 75% (spirits program) or 85% (co-packing program) of the amount
due. When the customer remits payment, the Company receives the remaining balance. For the spirits program, interest is charged on
the advanced 75% payment at a rate of 2.4% for the first 30 days plus 1.44% for each additional ten-day period. For the co-packing
program, interest is charged against the greater of $0.5 million or the total funds advanced at a rate of 5% plus the prime rate published
in the Wall Street Journal. Under the terms of both agreements, the factoring provider has full recourse against the Company should the
customer fail to pay the invoice. In accordance with ASC Topic 860 – Transfers and Servicing, the Company has concluded that these
agreements have met all three conditions identified in ASC Topic 860-10-40-5 (a) – (c) and have accounted for this activity as a sale.
Given  the  quality  of  the  factored  accounts,  the  Company  has  not  recognized  a  recourse  obligation.  In  certain  limited  instances,  the
Company may provide collection services on the factored accounts but does not receive any fees for acting as the collection agent, and
as such, the Company has not recognized a service obligation asset or liability. The Company factored $7.9 million of invoices and
incurred $0.2 million in fees associated with the factoring programs during the year ended December 31, 2020. As of December 31,
2020, the Company had $0.2 million factored invoices outstanding.

Recently Adopted Accounting Pronouncements

In  January  2017,  the  FASB  issued  ASU  2017-04,  Intangibles-Goodwill  and  Other  (Topic  350)  –  Simplifying  the  Test  for
Goodwill Impairment (“ASU 2017-04”). ASU 2017-04 will simplify the subsequent measurement of goodwill by eliminating Step 2
from the goodwill impairment test. Current guidance requires that companies compute the implied fair value of goodwill under Step 2
by performing procedures to determine the fair value at the impairment testing date of its assets and liabilities following the procedure
that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. ASU 2017-04
will require companies to perform annual or interim goodwill impairment tests by comparing the fair value of a reporting unit with its
carrying amount and recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair
value. However, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. ASU 2017-04 will
be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and will be applied
prospectively. Early adoption of this standard is permitted. The Company adopted ASU 2017-04 as of January 1, 2020. The Company
does not believe the adoption of ASU 2017-04 had any material impact on its consolidated financial statements.

F-13

 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

4. Business Acquisitions

During the fiscal year 2019, the Company completed the following acquisitions:

Craft Canning + Bottling

On  January  11,  2019,  the  Company  completed  the  acquisition  of  Craft  Canning  &  Bottling,  LLC  (“Craft  Canning”),  a
Portland, Oregon-based provider of bottling and canning services. The Company’s consolidated financial statements for the year ended
December 31, 2019 include Craft Canning’s results of operations from the acquisition date of January 11, 2019 through December 31,
2019.  The  Company’s  consolidated  financial  statements  reflect  the  final  purchase  accounting  adjustments  in  accordance  with  ASC
Topic 805 - Business Combinations, whereby the purchase price was allocated to the assets acquired and liabilities assumed based upon
their estimated fair values on the acquisition date.

The following allocation of the purchase price was as follows:

(Dollars in thousands)
Consideration given:

338,212 shares of common stock valued at $6.10 per share
Cash
Notes payable

Total value of acquisition

Assets and liabilities acquired:

Cash
Trade receivables, net
Inventories, net
Property and equipment, net
Right-of-use assets
Intangible assets - customer list
Other assets
Accounts payable
Accrued liabilities
Deferred revenue
Lease liabilities
Notes payable

Total

2019

2,080 
2,003 
762 
4,845 

553 
626 
155 
1,839 
233 
2,895 
27 
(232)
(74)
(52)
(256)
(869)
4,845 

  $

  $

  $

  $

Intangible assets are recorded at estimated fair value, as determined by management based on available information. The fair
value assigned to the customer list intangible asset was determined through the use of the income approach, specifically the relief from
royalty and the multi-period excess earning methods. The major assumptions used in arriving at the estimated identifiable intangible
asset value included management’s estimates of future cash flows, discounted at an appropriate rate of return which is based on the
weighted  average  cost  of  capital  for  both  the  Company  and  other  market  participants,  projected  customer  attrition  rates,  as  well  as
applicable royalty rates for comparable assets. The useful lives for intangible assets were determined based upon the remaining useful
economic  lives  of  the  tangible  assets  that  are  expected  to  contribute  directly  or  indirectly  to  future  cash  flows.  The  customer
relationships estimated useful life is seven years.

The Company incurred Craft Canning-related acquisition costs of $0.1 million during the year ended December 31, 2019 that
have  been  recorded  in  general  and  administrative  expenses  in  the  consolidated  statements  of  operations.  The  results  of  the  Craft
Canning acquisition are included in the consolidated financial statements from the date of acquisition through December 31, 2019. The
revenue and net income (including transaction costs) of Craft Canning operations included in the consolidated statements of operations
were $7.1 million and $0.4 million, respectively, for the period from January 11, 2019 through December 31, 2019.

F-14

 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Azuñia Tequila

On September 12, 2019, the Company completed the acquisition of the Azuñia brand, the direct sales team, existing product
inventory,  supply  chain  relationships  and  contractual  agreements  from  Intersect  Beverage,  LLC  (“Intersect”),  an  importer  and
distributor of tequila and related products. The Company’s consolidated financial statements as of and for the year ended December 31,
2019 include the Azuñia assets and results of operations. For the year ended December 31, 2019, the Azuñia results of operations are
included from the acquisition date of September 12, 2019 through December 31, 2019.

The acquisition was structured as an all-stock transaction, provided that the Company may, at its election, pay a portion of the
consideration in cash or by executing a three-year promissory note if the issuance of stock would require the Company to hold a vote of
its stockholders under the applicable Nasdaq rules. Subject to compliance with applicable Nasdaq rules, the initial consideration, will
be payable approximately 18 months following the closing and will consist of 850,000 shares of the Company’s common stock at a
stipulated  value  of  $6.00  per  share,  350,000  shares  of  the  Company’s  common  stock  based  on  the  Company’s  stock  price  twelve
months after the close of the transaction, and additional shares based on the Azuñia business achieving certain revenue targets and the
Company’s  stock  price  18  months  after  the  close  of  the  transaction.  The  Company  has  also  agreed  to  issue  additional  stock
consideration (subject to compliance with applicable Nasdaq rules) of up to $1.5 million upon the Azuñia business achieving revenue
of at least $9.45 million in the period commencing on the 13th month following the closing and ending on the 24th month following
the closing.

The Company’s consolidated financial statements reflect the final purchase accounting adjustments in accordance with ASC
Topic 805, whereby the purchase price was allocated to the assets acquired based upon their estimated fair values on the acquisition
date. The Company estimated the purchase price based on weighted probabilities of future results and recorded deferred consideration
payable of $12.8 million on the acquisition date that will be remeasured to fair value at each reporting date until the contingencies are
resolved, with the changes in fair value recognized in earnings. The Company remeasured the deferred consideration payable for the
period ended December 31, 2019 and increased the liability by $2.7 million to a balance of $15.5 million. No adjustment was made to
the deferred consideration payable for the period ended December 31, 2020.

The following allocation of the purchase price was as follows:

(Dollars in thousands)
Consideration given:

Deferred consideration payable
Total value of acquisition

Assets acquired:

Inventories, net
Intangible assets - brand

Total

2019

12,781 
12,781 

836 
11,945 
12,781 

  $
  $

  $

  $

Intangible assets are recorded at estimated fair value, as determined by management based on available information. The fair
value assigned to the brand intangible asset was determined through the use of the market approach. The major assumptions used in
arriving at the estimated identifiable intangible asset value included category averages for comparable acquisitions, including multiples
of annual sales and dollars per case sold. The brand has an indefinite life and will not be amortized.

The Company incurred Azuñia-related acquisition costs of $0.2 million during the year ended December 31, 2019 that have
been  recorded  in  general  and  administrative  expenses  in  the  consolidated  statements  of  operations.  The  results  of  the  Azuñia  asset
acquisition are included in the consolidated financial statements from the date of acquisition through December 31, 2019. The sales of
Azuñia  products  included  in  the  consolidated  statements  of  operations  were  $1.1  million  for  the  period  from  September  12,  2019
through December 31, 2019. Sales were $2.9 million for the year ended December 31, 2020.

Pro Forma Financial Information

The following unaudited pro forma consolidated results of operations for the year ended December 31, 2019 assume that both

acquisitions of Craft Canning & Bottling and Azuñia were completed on January 1, 2019:

(Dollars in thousands, except per share amounts)
Pro forma sales
Pro forma net loss
Pro forma basic and diluted net loss per share

2019

19,868 
(20,350)
(2.19)

  $

  $

F-15

 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Pro  forma  sales  and  net  loss  exclude  retail  and  the  Redneck  spirits  business  operations  that  have  been  classified  as
discontinued operations. Pro forma data does not purport to be indicative of the results that would have been obtained had these events
actually occurred at the beginning of the periods presented and is not intended to be a projection of future results. The share and per
share data have been retroactively reflected for the acquisitions.

5. Inventories

Inventories consisted of the following as of December 31:

(Dollars in thousands)
Raw materials
Finished goods
Total inventories

6. Property and Equipment

2020

2019

  $

  $

5,455    $
1,273   
6,728    $

5,608 
1,532 
7,140 

Property and equipment consisted of the following as of December 31:

(Dollars in thousands)
Furniture and fixtures
Leasehold improvements
Vehicles
Construction in progress
Total cost
Less accumulated depreciation
Total property and equipment, net

2020

2019

  $

  $

4,363    $
1,637   
824   
-   
6,824   
(3,715)  
3,109    $

4,464 
1,654 
690 
98 
6,906 
(2,219)
4,687 

Purchases of property and equipment totaled $0.5 million and $2.2 million for the years ended December 31, 2020 and 2019,
respectively. Depreciation expense totaled $1.7 million and $1.2 million for the years ended December 31, 2020 and 2019, respectively.

During  the  year  ended  December  31,  2020,  the  Company  disposed  of  fixed  assets  with  a  net  book  value  of  $0.5  million
resulting in a gain on the disposal of fixed assets of $0.4 million. As a result of these disposals, the Company received funds of $0.6
million from the sales of the disposed assets. During the year ended December 31, 2019, the Company disposed of fixed assets with a
net book value of $0.5 million resulting in a gain on the disposal of fixed assets of $0.

7. Intangible Assets and Goodwill

Intangible assets and goodwill consisted of the following as of December 31:

(Dollars in thousands)
Permits and licenses
Azuñia brand
Customer lists
Goodwill
Total intangible assets and goodwill
Less accumulated amortization
Intangible assets and goodwill, net

2020

2019

25    $

11,945   
2,895   
-   
14,865   
(827)  
14,038    $

25 
11,945 
3,247 
28 
15,245 
(542)
14,703 

  $

  $

Amortization expense totaled $0.5 million and $0.4 million for the years ended December 31, 2020 and 2019, respectively.
The permits and license and Azuñia brand have all been determined to have indefinite life and will not be amortized. The customer list
is  being  amortized  over  a  seven-year  life.  During  the  year  ended  December  31,  2020,  it  was  determined  that  the  customer  list
associated  with  the  MotherLode,  LLC  acquisition  no  longer  had  value  and  was  written  off.  The  net  value  of  the  MotherLode,  LLC
customer list at the time of the write down was $0.2 million.

F-16

 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

8. Other Assets

Other assets consisted of the following as of December 31:

(Dollars in thousands)
Product branding
Notes receivable
Deposits
Total other assets
Less accumulated amortization
Other assets, net

2020

2019

400    $
-   
57   
457   
(172)  
285    $

704 
450 
43 
1,197 
(132)
1,065 

  $

  $

During 2020, it was determined that certain costs related to branding services previously capitalized had no further value and
were written off. The net value of these services at the time of the write down was $0.4 million. The remaining deposits of $0.1 million
represent  office  and  retail  space  lease  deposits.  In  September  2020,  the  Company  had  received  the  remaining  balance  of  the  notes
receivable from Wineonline.com.

Amortization expense totaled $0.1 million for both years ended December 31, 2020 and 2019.

9. Leases

The  Company  has  various  lease  agreements  in  place  for  facilities  and  equipment.  Terms  of  these  leases  include,  in  some
instances,  scheduled  rent  increases,  renewals,  purchase  options  and  maintenance  costs,  and  vary  by  lease.  These  lease  obligations
expire  at  various  dates  through  2025.  The  Company  determines  if  an  arrangement  is  a  lease  at  inception.  The  Company  does  not
currently  have  any  finance  leases. As  the  rate  implicit  in  each  lease  is  not  readily  determinable,  the  Company  uses  its  incremental
borrowing rate based on information available at commencement to determine the present value of the lease payments. Right-of-use
assets  and  lease  liabilities  are  recognized  at  commencement  date  based  on  the  present  value  of  lease  payments  over  the  lease  term.
Leases with an initial term of 12 months or less (“short-term leases”) are not recorded on the balance sheet and are recognized on a
straight-line  basis  over  the  lease  term.  In  September  2020,  the  Company  entered  into  two  new  lease  agreements  for  canning  and
bottling production facilities in Seattle and Denver. Both leases contain fixed payments that increase over the term of their respective
agreement.  As  of  December  31,  2020,  the  amount  of  right-of-use  assets  and  lease  liabilities  were  $1.3  million  and  $1.3  million,
respectively. Aggregate lease expense for the year ended December 31, 2020 was $0.8 million, consisting of $0.5 million in operating
lease expense for lease liabilities and $0.3 million in short-term lease cost.

Maturities of lease liabilities as of December 31, 2020 were as follows:

(Dollars in thousands)
2021
2022
2023
2024
2025
Thereafter
Total lease payments
Less imputed interest (based on 6.6% weighted- average discount
rate)
Present value of lease liability

  Operating Leases    
610   
  $
362   
274   
144   
124   
-   
1,514   

  $

(182)  
1,332   

F-17

Weighted-
Average
Remaining Term
in Years

3.3 

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
 
  
 
 
 
 
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

10. Notes Payable

Notes payable consisted of the following as of December 31:

this 

loan  under 

(Dollars in thousands)
Notes  payable  bearing  interest  at  5.00%.  The  notes’  principal,  plus
any accrued and unpaid interest is due May 1, 2021. Interest is paid
monthly.
Notes  payable  bearing  interest  at  1.00%.  The  notes’  principal,  plus
any accrued and unpaid interest is due May 1, 2022. Loan payments
are deferred six months from start of loan. To help ensure adequate
liquidity in light of uncertainties posed by the COVID-19 pandemic,
the  Company  received 
the  Small  Business
Administration’s (“SBA”) Paycheck Protection Program (“PPP”).
Notes  payable  bearing  interest  at  1.00%.  The  notes’  principal,  plus
any accrued and unpaid interest is due May 1, 2022. Loan payments
are  deferred  six  months  from  start  of  loan.  The  Company  received
this loan under the SBA’s PPP.
Convertible  note  payable  bearing  interest  at  9.00%.  The  note
principal, plus any accrued and unpaid interest is due December 31,
2020. The note has a voluntary conversion feature where in the event
of an equity offering of at least $1.0 million at a purchase price of at
least  $4.25  (subject  to  adjustment),  the  noteholder  shall  have  the
right  to  participate  in  the  financing  by  converting  all  outstanding
principal  and  accrued  and  unpaid  interest  on  this  note  into  the
securities to be sold in the offering.
Notes  payable  bearing  interest  at  5.00%.  Principal  and  accrued
interest  is  payable  in  six  equal  installments  on  each  six-month
anniversary of the issuance date of January 11, 2019. The notes are
secured by the security interests and subordinated to the Company’s
senior indebtedness.
Promissory note payable bearing interest of 5.2%. The note has a 46-
month  term  with  maturity  in  May  2023.  Principal  and  accrued
interest  are  paid  in  accordance  with  a  monthly  amortization
schedule. The note is secured by the assets of Craft Canning.
Promissory  note  payable  bearing  interest  of  4.45%.  The  note  has  a
34-month  term  with  maturity  in  May  2022.  Principal  and  accrued
interest  are  paid  in  accordance  with  a  monthly  amortization
schedule.  The  note  is  secured  by  the  assets  of  Craft  Canning  and
includes  debt  covenants  requiring  a  Current  Ratio  of  1.75  to  1.00
and  a  Debt  Service  Coverage  Ratio  of  1.25  to  1.00.  Craft  Canning
must also provide annual financial statements and tax returns. Craft
Canning was in compliance with all debt covenants as of December
31, 2020.
Promissory  note  payable  under  a  revolving  line  of  credit  bearing
variable interest starting at 5.5%. The note has a 12-month term with
principal  and  accrued  interest  due  in  lump  sum  in  July  2020.  The
borrowing limit is $0.3 million. The note is secured by the assets of
Craft Canning.
Promissory  note  payable  under  a  revolving  line  of  credit  bearing
variable  interest  starting  at  3.25%.  The  note  has  a  15-month  term
with principal and accrued interest due in lump sum in January 2022.
The  borrowing  limit  is  $0.5  million.  The  note  is  secured  by  the
assets of Craft Canning.
Promissory  note  payable  bearing  interest  of  4.14%.  The  note  has  a
60-month  term  with  maturity  in  July  2024.  Principal  and  accrued
interest  are  paid  in  accordance  with  a  monthly  amortization
schedule. The note is secured by the assets of Craft Canning.
Promissory  note  payable  bearing  interest  of  3.91%.  The  note  has  a
60-month term with maturity in August 2024. Principal and accrued
interest  are  paid  in  accordance  with  a  monthly  amortization
schedule. The note is secured by the assets of Craft Canning.
Promissory  note  payable  bearing  interest  of  3.96%.  The  note  has  a
60-month  term  with  maturity  in  November  2024.  Principal  and
accrued interest are paid in accordance with a monthly amortization
schedule. The note is secured by the assets of Craft Canning.
Secured line of credit promissory note for a revolving line of credit
in the aggregate principal amount of $2.0 million. The Note matures
on April 15, 2020 and may be prepaid in whole or in part at any time
without  penalty  or  premium.  Repayment  of  the  Note  is  subject  to
acceleration in the event of an event of default. The Company may
use the proceeds to purchase tequila for its Azuñia product line and

2020

2019

  $

2,300    $

2,300 

1,052   

396   

- 

- 

-   

254 

370   

129   

650 

177 

163   

266 

-   

500   

146   

226   

241   
-   

50 

- 

183 

282 

295 
946 

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
for  general  corporate  purposes,  as  approved  by  the  Holder.  The
obligations  of  the  Company  under  the  Note  are  secured  by  certain
inventory  of  the  Company  and  its  subsidiaries  and  the  Company’s
membership  interests  in  Craft  Canning.  In  addition,  the  Note  is
guaranteed  by  the  Company’s  subsidiaries  Craft  Canning  and  Big
Bottom Distilling. The Note and the accompanying guaranty restrict
Craft Canning from incurring any new indebtedness, other than trade
debt  incurred  in  the  ordinary  course  of  business,  until  the  Note  is
repaid  in  full.  The  obligations  under  the  Note  are  subordinate  and
junior in right and priority of payment to the Company’s obligations
under the Company’s Credit and Security Agreement with the KFK
Children’s  Trust  dated  May  10,  2018.  The  Note  was  paid  in  full  in
January 2020.
Promissory notes payable  bearing  interest  between  2.99%  -  3.14%.
The  notes  have  60-month  terms  with  maturity  dates  between
February 2019 – June 2020. Principal and accrued interest are paid
monthly.  The  notes  are  secured  by  the  specific  vehicle  underlying
the loan.
Total notes payable
Less current portion
Long-term portion of notes payable

-   
5,523   
(3,830)  
1,693    $

10 
5,413 
(1,819)
3,594 

  $

The Company paid $0.1 million and $0.2 million in interest on its notes payable during the years ended December 31, 2020

and 2019, respectively.

F-18

 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

Maturities on notes payable as of December 31, 2020 were as follows:

(Dollars in thousands)
2021
2022
2023
2024

11. Secured Credit Facility

  $

  $

3,830 
1,370 
194 
129 
5,523 

On  January  15,  2020,  the  Company  entered  into  a  loan  agreement  (the  “Loan  Agreement”)  between  the  Company  which
includes its wholly-owned subsidiaries MotherLode LLC, an Oregon limited liability company, Big Bottom Distilling, LLC, an Oregon
limited liability company, Craft Canning + Bottling, LLC, an Oregon limited liability company, Redneck Riviera Whiskey Co., LLC, a
Tennessee  limited  liability  company,  and  Outlandish  Beverages  LLC,  an  Oregon  limited  liability  company  collectively,  (the
“Borrowers”  and  each  a  “Borrower”)  and  Live  Oak  Banking  Company  (“Live  Oak”),  a  North  Carolina  banking  corporation  (the
“Lender”) to refinance existing debt of the Borrowers and to provide funding for general working capital purposes. Under the Loan
Agreement,  the  Lender  has  committed  to  make  up  to  two  loan  advances  to  the  Borrowers  in  an  aggregate  principal  amount  not  to
exceed the lesser of (i) $8.0 million and (ii) a borrowing base equal to 85% of the appraised value of the Borrowers’ eligible inventory
of  whisky  in  barrels  or  totes  less  an  amount  equal  to  all  service  fees  or  rental  payments  owed  by  the  Borrowers  during  the  90  day
period immediately succeeding the date of determination to any warehouses or bailees holding eligible inventory (the “Loan”).

The Loan matures on January 14, 2021 and all amounts outstanding under the Loan will become due and payable. The Lender
may at any time demand repayment of the Loan in whole or in part, in which case the Borrowers will be obligated to repay the Loan
(or portion thereof for which repayment is demanded) within 30 days following the date of demand. The Borrowers may prepay the
Loan, in whole or in part, at any time without penalty or premium.

The Loan bears interest at a rate equal to the prime rate plus a spread of 2.49%, adjusted quarterly. Accrued interest is payable
monthly, with the final installment of interest being due and payable on the Maturity Date. The Borrowers are also obligated to pay a
servicing  fee,  unused  commitment  fee  and  origination  fee  in  connection  with  the  Loan.  The  Company  paid  $0.4  million  in  interest
during the year ended December 31, 2020. The balance of the Loan was $6.4 million as of December 31, 2020.

The Loan Agreement contains affirmative and negative covenants that include covenants restricting each Company’s ability
to,  among  other  things,  incur  indebtedness,  grant  liens,  dispose  of  assets,  merge  or  consolidate,  make  investments,  or  enter  into
restrictive agreements, subject to certain exceptions.

The obligations of the Borrowers under the Loan Agreement are secured by substantially all of their respective assets, except

for accounts receivable and certain other specified excluded property.

The Loan Agreement includes customary events of default that include among other things, non-payment defaults, covenant
defaults, inaccuracy of representations and warranties, cross default to material indebtedness, bankruptcy and insolvency defaults and
change in control defaults. Under certain circumstances, a default interest rate will apply on all obligations during the existence of an
event of default under the Loan Agreement at a per annum rate equal to 2.00% above the applicable interest rate.

In connection with the Loan Agreement, the Company issued to the Lender a warrant to purchase up to 100,000 shares of the
Company’s common stock at an initial exercise price of $3.94 per share (the “Warrant”). The Warrant expires on January 15, 2025. In
connection with the issuance of the Warrant, the Company granted the Lender piggy-back registration rights with respect to the shares
of common stock issuable upon exercise of the Warrant, subject to certain exceptions. On June 3, 2020, the Company entered into a
Modification Agreement with Live Oak that made changes to the Financial Reports and Other Data Section and restated Exhibit B.

On January 16, 2020, in connection with the Company’s consummation of the Loan Agreement, Eastside repaid in full and
terminated the Secured Line of Credit Promissory Note that Eastside had issued to TQLA, LLC (“Holder”) on November 29, 2019 (the
“TQLA Note”).  Since  Eastside  repaid  the  TQLA  Note  in  full  prior  to  its  maturity  date,  the  Common  Stock  Purchase  Warrant  that
Eastside  had  issued  to  Holder  on  November  29,  2019  is  not  be  exercisable  and  is  cancelled.  No  prepayment  or  early  termination
penalties were incurred by Eastside as a result of repaying the TQLA Note. In addition, Eastside repaid in full and terminated the $3.0
million credit and security agreement (the “Credit and Security Agreement”), by and between the Company and The KFK Children’s
Trust, Jeffrey Anderson – Trustee (the “Lender”). The Company paid $0.1 million in interest on the TQLA Note and the Credit and
Security Agreement during the first quarter of 2020.

On May 13, 2020, Live Oak (the “Lender”) notified the Company that it was in technical default under certain covenants in a
loan  agreement,  dated  January  15,  2020,  between  the  Company,  Motherlode  LLC,  Big  Bottom  Distilling,  LLC,  Craft  Canning  +
Bottling  LLC,  RRWC,  Outlandish  Beverages  LLC,  and  Live  Oak  (the  “Loan  Agreement”).  Those  technical  defaults  included  the
failure to timely deliver information and its belief that the Company owed certain taxes and did not relate to any failure to pay amounts
owing under the Loan Agreement. The Loan Agreement provides that upon an event of default, the Lender may, at its option, declare
the entire loan to be immediately due and payable. Further, a default interest rate may apply on all obligations during the existence of
an event of default at a per annum rate equal to 2.00% above the applicable interest rate. On June 3, 2020 the Company entered into a
Second  Modification  to  Loan  Agreement  (“Modification”)  with  the  Lender  agreeing  to  waive  the  technical  defaults  upon  the
satisfaction of certain conditions by September 30, 2020. The Company complied with these conditions and was compliant with the
terms of the Loan Agreement and Modification as of December 31, 2020.

F-19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

On May 10, 2018, the Company entered into a credit and security agreement (the “Credit and Security Agreement”), by and
between the Company and The KFK Children’s Trust, Jeffrey Anderson – Trustee (the “Lender”). Pursuant to the Credit and Security
Agreement, the Lender will make loans to the Company in an aggregate principal amount not to exceed $3.0 million (the “Loans”).
The  Loans  are  secured  by  all  of  the  Company’s  bulk  whiskey,  bourbon  and  rye  inventory  held  in  third-party  storage  facilities
(“Specified Inventory”). The Company may borrow 80% of the value of the Specified Inventory it is able to purchase under the Credit
and Security Agreement.

The  proceeds  of  the  Loans  are  to  be  used  by  the  Company  to  purchase  the  Specified  Inventory  for  use  in  distilling  and

producing its spirits products, and for no other purpose.

The Loans have an annual interest rate of 7.00%. The Company will pay accrued and unpaid interest on the Loans, for the
period  commencing  on  the  date  each  such  Loan  is  made  and  continuing  until  each  such  Loan  is  paid  in  full.  During  2019,  The
Company paid $0.2 million in interest on the Loans. The Company must pay the outstanding principal amount of the Loans in a one-
time payment on the termination date of the Credit and Security Agreement (June 10, 2021), or earlier pursuant to other provisions
thereof. The Company may prepay the Loans or any portion thereof at any time, and from time to time, without premium or penalty. As
of December 31, 2019, the Company has borrowed the full $3.0 million available under the agreement. The Loans were paid in full on
January 30, 2020.

The  current  market  value  of  the  Company’s  bulk  whiskey,  bourbon  and  rye  inventories  must  be  at  least  120%  of  the
outstanding Loan balance. In addition, the Credit and Security Agreement contains other customary covenants including, among other
things, certain restrictions on incurring indebtedness.

12. Income Taxes

The provision for income taxes results in effective tax rates which are different than the federal income tax statutory rate. The
provision  (benefit)  for  income  taxes  for  the  years  ended  December  31,  2020  and  2019  were  as  follows,  assuming  a  21%  federal
effective tax rate. The Company also has a state tax rate for Oregon, of 6.6% for both December 31, 2020 and 2019.

The provision of income taxes for the years ended December 31, 2020 and 2019 were as follows:

(Dollars in thousands)
Expected federal income tax benefit
State income taxes after credits
Change in allowance
Total provision for income taxes

2020

2019

(1,934)   $
(651)  
2,585   

-    $

(3,390)
(1,141)
4,531 
- 

  $

  $

The components of the net deferred tax assets and liabilities as of December 31 consisted of the following:

(Dollars in thousands)
Deferred tax assets

Net operating loss carryforwards
Stock-based compensation

Total deferred tax assets

Deferred tax liabilities:

Depreciation and amortization

Total deferred tax liabilities
Valuation Allowance
Net deferred tax assets

2020

2019

15,731    $
887   
16,618   

(1,431)  
(1,431)  
(15,310)  

-    $

12,730 
808 
13,538 

(813)
(813)
(12,725)
- 

  $

  $

F-20

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

As  of  December  31,  2020,  the  Company  has  a  cumulative  net  operating  loss  carryforward  (NOL)  of  approximately  $47.6
million, to offset against future income for federal and state tax purposes. These federal and state NOLs can be carried forward for 20
and 15 years, respectively. The federal NOLs begin to expire in 2034, and the state NOLs begin to expire in 2029. The utilization of the
net  operating  loss  carryforwards  may  be  subject  to  substantial  annual  limitation  due  to  ownership  change  provisions  of  the  Internal
Revenue Code of 1986 (as amended, the Internal Revenue Code) and similar state provisions. In general, if the Company experiences a
greater than 50 percentage aggregate change in ownership of certain significant stockholders over a three-year period (a “Section 382
ownership  change”),  utilization  of  its  pre-change  NOL  carryforwards  are  subject  to  an  annual  limitation  under  Section  382  of  the
Internal  Revenue  Code  (and  similar  state  laws).  The  annual  limitation  generally  is  determined  by  multiplying  the  value  of  the
Company’s stock at the time of such ownership change (subject to certain adjustments) by the applicable long-term tax-exempt rate.
Such limitations may result in expiration of a portion of the NOL carryforwards before utilization and may be substantial.

In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion
or  all  of  the  deferred  tax  assets  will  not  be  realized.  The  ultimate  realization  of  deferred  tax  assets  is  dependent  upon  generation  of
future  taxable  income  during  the  periods  in  which  those  temporary  differences  become  deductible.  Due  to  the  uncertainty  of  the
realizability of the deferred tax assets, management has determined a full valuation allowance is appropriate.

13. Commitments and Contingencies

Legal Matters

On  December  15,  2020,  Grover  Wickersham  filed  a  complaint  in  the  United  States  District  Court  for  the  District  Court  of
Oregon against the Company.  Mr. Wickersham, the former CEO and Chairman of the Board of the Company, has asserted causes of
action  for  fraud  in  the  inducement,  breach  of  contract,  breach  of  the  implied  covenant  of  good  faith  and  fair  dealing,  defamation,
interference with economic advantage, elder financial abuse, and dissemination of false and misleading proxy materials  The Company
disputes the allegations and intends to defend the case vigorously.

The  Company  is  not  currently  subject  to  any  other  material  legal  proceedings;  however,  it  could  be  subject  to  legal
proceedings and claims from time to time in the ordinary course of its business, or legal proceedings it considered immaterial may in
the  future  become  material.  Regardless  of  the  outcome,  litigation  can,  among  other  things,  be  time  consuming  and  expensive  to
resolve, and can divert management resources.

14. Net Loss per Common Share

Basic loss per common share is computed by dividing net loss by the weighted average number of common shares outstanding
during the period, without considering any dilutive items. Diluted net loss per common share is computed by dividing net loss by the
sum  of  the  weighted  average  number  of  common  shares  outstanding  and  the  potential  number  of  any  dilutive  common  shares
outstanding during the period. Potentially dilutive securities consist of the incremental common stock issuable upon exercise of stock
options  and  convertible  notes.  Potentially  dilutive  securities  are  excluded  from  the  computation  if  their  effect  is  anti-dilutive.  There
were no dilutive common shares as of December 31, 2020 and 2019.

15. Stockholder’s Equity

Issuance of Common Stock

During 2020, the Company issued 706,987 shares of common stock to directors, employees and consultants for stock-based
compensation of $1.0 million. The shares were valued using the closing share price of the Company’s common stock on the date of
grant, within the range of $1.08 to $3.20 per share.

During 2019, the Company issued 291,099 shares of common stock to directors, employees and consultants for stock-based
compensation of $1.7 million. The shares were valued using the closing share price of the Company’s common stock on the date of
grant, within the range of $3.68 to $6.13 per share.

In September 2019, the Company issued 280,555 units (the “Units”) in connection with a private offering at a per Unit price
of $4.50 per share, resulting in net proceeds of $1.3 million. Each Unit consists of one share of Eastside’s common stock and a three-
year warrant to acquire 0.5 shares of common stock at an exercise price of $5.50 per share.

F-21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

In April 2019, the Company issued 1,077 shares of common stock in connection with existing option exercises at an exercise

price of $3.99.

On  January  11,  2019,  the  Company  issued  338,212  shares  of  common  stock  in  connection  with  the  acquisition  of  Craft

Canning for a total consideration of $2.1 million.

Stock-Based Compensation

On September 8, 2016, the Company adopted the 2016 Equity Incentive Plan (the “2016 Plan”). Pursuant to the terms of the
plan, on January 1, 2020, the number of shares available for grant under the 2016 Plan reset to 2,887,005 shares, equal to 8% of the
number of outstanding shares of the Company’s capital stock, calculated on an as-converted basis, on December 31 of the preceding
calendar  year,  and  then  added  to  the  prior  year  plan  amount.  As  of  December  31,  2020,  there  were  134,514  options  and  1,079,039
restricted stock units (“RSUs”) issued under the 2016 Plan, with vesting schedules varying between immediate or three (3) years from
the grant date.

On January 29, 2015, our Board of Directors adopted the 2015 Stock Incentive Plan (the “2015 Plan”). The total number of
shares available for the grant of either stock options or compensation stock under the plan is 50,000 shares, subject to adjustment. As of
December 31, 2020, no options under the Plan remain outstanding.

The Company also issues, from time to time, options that are not registered under a formal option plan. As of December 31,

2020, there were no options outstanding that were not issued under the Plans.

A summary of all stock option activity at and for the years ended December 31, 2020 and 2019 is presented below:

Outstanding as of December 31, 2018
Options granted
Options exercised
Options canceled
Outstanding as of December 31, 2019

Options granted
Options canceled
Outstanding as of December 31, 2020

# of Options    

Weighted-
Average
Exercise Price  
5.62 
5.01 
4.04 
4.61 
5.65 
0.65 
5.77 
4.40 

895,858    $
79,000   
(3,167) 
(187,590) 
784,101    $
22,000   
(671,587) 
134,514    $

Exercisable as of December 31, 2020

88,222    $

4.04 

The aggregate intrinsic value of options outstanding as of December 31, 2020 was $0 million.

As of December 31, 2020, there were 46,292 unvested options with an aggregate grant date fair value of $0.1 million. The
unvested  options  will  vest  in  accordance  with  the  vesting  schedule  in  each  respective  option  agreement,  which  varies  between
immediate and five (5) years from the grant date. The aggregate intrinsic value of unvested options as of December 31, 2020 was $0
million. During the year ended December 31, 2020, 39,222 options vested.

F-22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
                    
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

The Company uses the Black-Scholes valuation model to measure the grant-date fair value of stock options. The grant-date
fair  value  of  stock  options  issued  to  employees  is  recognized  on  a  straight-line  basis  over  the  requisite  service  period.  Stock-based
awards issued to nonemployees are recorded at fair value on the measurement date and are subject to periodic market adjustments as
the underlying stock-based awards vest.

To determine the fair value of stock options using the Black-Scholes valuation model, the calculation takes into consideration

the effect of the following:

● Exercise price of the option
● Fair value of the Company’s common stock on the date of grant
● Expected term of the option
● Expected volatility over the expected term of the option
● Risk-free interest rate for the expected term of the option

The  calculation  includes  several  assumptions  that  require  management’s  judgment.  The  expected  term  of  the  options  is
calculated  using  the  simplified  method  described  in  GAAP.  The  simplified  method  defines  the  expected  term  as  the  average  of  the
contractual  term  and  the  vesting  period.  Estimated  volatility  is  derived  from  volatility  calculated  using  historical  closing  prices  of
common shares of similar entities whose share prices are publicly available for the expected term of the options. The risk-free interest
rate is based on the U.S. Treasury constant maturities in effect at the time of grant for the expected term of the options.

The Company did not issue any additional options during the year ended December 31, 2020.

The following weighted-average assumptions were used in the Black-Scholes valuation model for options granted during the

year ended December 31, 2020:

Risk-free interest rate
Expected term (in years)
Dividend yield
Expected volatility

0.93%
5.0 
- 
75%

The weighted-average grant-date fair value per share of stock options granted during the year ended December 31, 2020 was

$0.75. The aggregate grant date fair value of the 22,000 options granted during the year ended December 31, 2020 was $0 million.

For the years ended December 31, 2020 and 2019, net compensation expense related to stock options was $0.3 million and
$0.8 million, respectively. As of December 31, 2020, the total compensation expense related to stock options not yet recognized was
approximately $0.1 million, which is expected to be recognized over a weighted-average period of approximately 1.35 years.

Warrants

During the year ended December 31, 2020, the Company issued an aggregate of 100,000 common stock in connection with
the Secured Credit Facility from Live Oak. The estimated fair value of the warrants of $0.1 million was recorded as debt issuance cost
and will be amortized to interest expense over the maturity period of the secured credit facility, with $0.1 million recorded the year
ended December 31, 2020. Warrants issued to three shareholders during 2017 and 2018 vest quarterly for three years and resulted in $0
worth of amortization expense for the year ended December 31, 2020.

The estimated fair value of the warrants at issuance was based on a combination of closing market trading price on the date of

issuance for the public offering warrants, and the Black-Scholes option-pricing model using the weighted-average assumptions below:

Volatility
Risk-free interest rate
Expected term (in years)
Expected dividend yield
Fair value of common stock

40%
1.54%
5.0 
- 
3.20 

  $

F-23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

No warrants were exercised during the year ended December 31, 2020.

A summary of activity in warrants was as follows:

Weighted-
Average
Remaining
Life (Years)    

Weighted-
Average
Exercise
Price

Aggregate
Intrinsic
Value

1.2    $
4.8   
-   
0.5   
3.2    $

6.95    $
3.94   
-   
7.31   
4.85    $

- 
- 
- 
- 
- 

  Warrants    
736,559   
100,000   
-   
(596,281)  
240,278   

Outstanding as of December 31, 2019
Granted
Exercised
Forfeited and cancelled
Outstanding as of December 31, 2020

16. Related Party Transactions

The following is a description of transactions since January 1, 2019 as to which the amount involved exceeds the lesser of
$0.1  million  or  one  percent  (1%)  of  the  average  of  total  assets  at  year-end  for  the  last  two  completed  fiscal  years  which  was  $0.3
million  and  in  which  any  related  person  has  or  will  have  a  direct  or  indirect  material  interest,  other  than  equity,  compensation,
termination and other arrangements.

On  June  11,  2019,  the  Company’s  Board  appointed  Owen  Lingley  to  the  Board  to  fill  an  existing  vacancy  on  the  Board
effective immediately. Owen Lingley is the founder of Craft Canning, LLC, which was acquired by the Company on January 11, 2019
and subsequently changed its name to Craft Canning + Bottling LLC. In connection with the acquisition of Craft Canning, Mr. Lingley
received  $1.8  million  in  cash,  338,212  shares  of  common  stock  of  the  Company  and  a  promissory  note  in  the  aggregate  principal
amount of $0.7 million which bears interest at a rate of 5% per annum and matures on January 11, 2022. The shares acquired by Mr.
Lingley  in  connection  with  the  acquisition  of  Craft  Canning  are  subject  to  a  one-year  lock-up  restriction  and  have  “piggyback”
registration rights effective after the one-year lock-up. Mr. Lingley resigned from the Board on November 18, 2019.

In addition, the Company also issued to Mr. Lingley a warrant to purchase 146,262 shares of common stock of the Company
at $7.80 per share and an exercise period of three years. The shares of common stock issuable upon exercise of the warrant will be
subject  to  the  same  “piggyback”  registration  rights  as  the  shares  received  in  connection  with  the  acquisition  of  Craft  Canning,
described above.

Following the acquisition of Craft Canning, Mr. Lingley became non-executive Chairman of Craft Canning and is party to a
consulting  agreement  with  the  Company.  Under  his  consulting  agreement  with  the  Company,  Mr.  Lingley  receives  annual  cash
compensation of $0.1 million per year. Mr. Lingley resigned as non-executive Chairman of Craft Canning in January 2020, and under
the terms of his consulting agreement 146,262 warrants were cancelled.

On  October  24,  2019,  the  Company’s  Board  appointed  Stephanie  Kilkenny  to  the  Board  to  fill  an  existing  vacancy  on  the
Board effective immediately. Stephanie Kilkenny was the former managing director of Azuñia Tequila, and together with her spouse,
owns and controls TQLA, LLC (“TQLA”), the majority owner of Intersect. In connection with the acquisition of Azuñia Tequila from
Intersect, TQLA is entitled to receive up to 93.88% of the aggregate consideration payable under the asset purchase agreement. Subject
to  compliance  with  applicable  Nasdaq  rules,  aggregate  initial  consideration  will  be  payable  approximately  18  months  following  the
closing  and  will  consist  of  850,000  shares  of  Company  common  stock  at  a  stipulated  value  of  $6.00  per  share,  350,000  shares  of
Company common stock based on the Company’s stock price twelve months after the close of the transaction, and additional shares
based  on  the  Azuñia  business  achieving  certain  revenue  targets  and  the  Company’s  stock  price  18  months  after  the  close  of  the
transaction. The Company has also agreed to issue additional stock consideration (subject to compliance with applicable Nasdaq rules)
of  up  to  $1.5  million  upon  the  Azuñia  business  achieving  revenue  of  at  least  $9.45  million  in  the  period  commencing  on  the  13th
month following the closing and ending on the 24th month following the closing.

F-24

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

In addition, on September 16, 2019, the Company entered into a Subscription Agreement with Stephanie Kilkenny’s spouse,
Patrick  J.  Kilkenny  as  Trustee  For  Patrick  J.  Kilkenny  Revocable  Trust  (the  “Kilkenny  Trust”),  in  reliance  on  the  exemption  from
registration afforded by Section 4(a)(2) of the Securities Act and Rule 506(b) promulgated thereunder, pursuant to which the Company
agreed to issue and sell to the Kilkenny Trust an aggregate of 55,555 units at a per unit price of $4.50. Each unit consists of one share
of  the  Company’s  common  stock  and  a  three-year  warrant  to  acquire  0.5  shares  of  common  stock  at  an  exercise  price  of  $5.50  per
share.

Effective  November  29,  2019,  the  Company  issued  to  TQLA,  a  California  limited  liability  company  (“Holder”),  a  Secured
Line of Credit Promissory Note (the “Note”) for a revolving line of credit in the aggregate principal amount of $2.0 million. The Note
matures on April 15, 2020 and may be prepaid in whole or in part at any time without penalty or premium. Repayment of the Note is
subject  to  acceleration  in  the  event  of  an  event  of  default.  The  Company  may  use  the  proceeds  to  purchase  tequila  for  its  Azuñia
product line and for general corporate purposes, as approved by the Holder. As of December 31, 2019, the Company has borrowed $1.0
million on the Note. Stephanie Kilkenny, a director of the Company, owns and controls TQLA with her spouse. The Company’s Audit
Committee approved the transaction. The Note was paid in full in January 2020.

In August 2020, the Company entered into discussions with Intersect and TQLA to address potential changes to the deferred
consideration for the Azuñia acquisition and received a deposit of $0.3 million in cash. In November 2020, Intersect and TQLA sent
the Company a second deposit bringing the total outstanding amount deposited to $0.7 million. Subsequent to December 31, 2020, the
full deposit of $0.7 million was repaid.

The Company believes that the foregoing transactions were in its best interests. Consistent with Section 78.140 of the Nevada
Revised Statutes, it is the Company’s current policy that all transactions between it and its officers, directors and their affiliates will be
entered  into  only  if  such  transactions  are  approved  by  a  majority  of  the  disinterested  directors,  are  approved  by  vote  of  the
stockholders,  or  are  fair  to  the  Company  as  a  corporation  as  of  the  time  it  is  authorized,  approved  or  ratified  by  the  Board.  The
Company  will  continue  to  conduct  an  appropriate  review  of  all  related  party  transactions  and  potential  conflicts  of  interest  on  an
ongoing  basis.  The  Company’s  audit  committee  has  the  authority  and  responsibility  to  review,  approve  and  oversee  any  transaction
between the Company and any related person and any other potential conflict of interest situation on an ongoing basis, in accordance
with Company policies and procedures in effect from time to time.

17. Subsequent Events

Nasdaq compliance

On August 20, 2020, Nasdaq notified the Company that it no longer complied with Nasdaq Listing Rule 5550(b)(1) because
its reported stockholder’s equity of $2.4 million as of June 30, 2020 was below the minimum stockholder’s equity of $2.5 million set
forth in the Nasdaq Listing Rule by $0.1 million. The Company believes it has regained compliance with Nasdaq’s stockholders’ equity
requirement  based  upon  the  specific  transactions  and  events  following  December  31,  2020.  Nasdaq  will  continue  to  monitor  the
Company’s ongoing compliance with the stockholders’ equity requirement and, if at the time of its next periodic report if the Company
does  not  evidence  compliance,  the  Company  may  be  subject  to  delisting.  The  events  that  have  enabled  the  Company  to  regain
compliance with this regulation are as follows:

● On January 29, 2021, the SBA notified the Company that it approved the Company’s request for full forgiveness of the PPP
note payable in the principal amount of $1.4 million. As a result of the SBA’s decision to approve the Company’s request for
forgiveness,  the  SBA  paid  the  entire  outstanding  balance  of  the  PPP  loan,  which  is  now  considered  paid  in  full  and  has
resulted in an increase in stockholders’ equity of $1.4 million.

F-25

 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
Years Ended December 31, 2020 and 2019

● On February 2, 2021, RRWC entered into a Termination and Inventory Purchase Agreement (the “Termination Agreement”)
with RSG, pursuant to which, on February 5, 2021, RRWC sold all of its inventory of Redneck Riviera, Granny Rich, and
Howdy Dew distilled spirits products, including finished goods, raw materials, and barrel inventory, as well as all assignable
certificates  of  label  approval/exemption,  branding,  permits,  and  registrations  relating  thereto,  for  $4.7  million.  In  addition,
Eastside  terminated  its Amended  and  Restated  License  Agreement  (the  “License  Agreement”)  dated  May  31,  2018  by  and
among Eastside, RRWC, Rich Marks, LLC, and John D. Rich TISA Trust U/A/D March 27, 2018, Dwight P. Miles, Trustee in
exchange for $3.0 million. In connection with the Termination Agreement, the Company entered into a Supplier Agreement
dated as of February 2, 2021 with RSG, pursuant to which the Company will produce certain products and perform specified
services for RSG for a six (6) month period on the terms and conditions set forth in the Supplier Agreement. The Company
did not incur any penalties as a result of the termination of the License Agreement.

● On February  10,  2021,  the  Company  issued  1.2  million  shares  of  its  common  stock  (the  “Shares”)  to  certain  affiliates  of
Intersect pursuant to an Asset Purchase Agreement dated September 12, 2019 by and between the Company and Intersect in
respect  of  the  Azuñia  Tequila  acquisition.  The  Shares  constitute  the  “Fixed  Shares”  due  to  Intersect  pursuant  to  the  Asset
Purchase Agreement. The Company offered and sold the Shares pursuant to an effective shelf registration statement on Form
S-3, which was initially filed with the Securities and Exchange Commission (the “SEC”) on August 17, 2018 and declared
effective  by  the  SEC  on  August  29,  2018  (File  No.  333-226912),  and  the  base  prospectus  dated  as  of  August  17,  2018
contained therein.

Extension of term and reductions in debt

● On January 8, 2021, the Company entered into an amendment to that certain loan agreement (the “Loan Agreement”) with
Live Oak to extend the maturity date to April 13, 2021. All other material terms of the Loan Agreement remain unchanged.

● On February 5, 2021, the Company repaid $3.4 million of the secured credit facility with Live Oak, reducing the principal

balance to $3.0 million at that date.

● On February 5, 2021, the Company repaid other liabilities due to Intersect and TQLA in an amount of $0.7 million.

Other

● On January 22, 2021, the Company was notified by the Alcohol and Tobacco Tax and Trade Bureau (TTB) that it will conduct
a  tax  review  of  Motherlode,  LLC,  Eastside  Distilling,  Inc  and  Big  Bottom  Distilling,  LLC  for  the  period  January  2019  to
present.  The  purpose  of  the  examination  is  to  determine  whether  the  distilled  spirits  plant  is  in  compliance  with  certain
applicable federal laws and regulations relating  to  the  production  and  payment  of  excise  tax  of  distilled  spirits,  and  review
internal  controls  and  systems,  and  records  examination.  In  connection  with  the  examination,  the  Company  recorded  $0.1
million of additional excise taxes as of December 31, 2020.

● On January 19, 2021, the Company issued 47,292 shares of common stock under the 2016 Plan to directors for stock-based
compensation of $0.1 million. The shares were valued using the closing share price of the Company’s common stock on the
date of the grant of $1.50 per share.

F-26

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item  9.  CHANGES  IN  AND  DISAGREEMENTS  WITH  ACCOUNTANTS  ON  ACCOUNTING  AND  FINANCIAL
DISCLOSURE

None.

Item 9A. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

The Company’s management, including the Chief Executive Officer and the Chief Financial Officer, carried out an evaluation
of the effectiveness of the Company’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e)
under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. These
disclosure controls and procedures are designed to ensure that information required to be disclosed by us in the reports that we file or
submit  under  the  Exchange  Act  is  (i)  recorded,  processed,  summarized  and  reported  within  the  time  periods  specified  in  the  SEC’s
rules and forms and (ii) accumulated and communicated to our management, including our principal executive and principal financial
officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure. Based on this
evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures
were effective as of December 31, 2020.

Management’s Report on Internal Control Over Financial Reporting

The  Company’s  management  is  responsible  for  establishing  and  maintaining  adequate  internal  control  over  financial
reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). Under the supervision and with the participation of
our management, including our CEO and CFO, we conducted an evaluation of the effectiveness of our internal control over financial
reporting  as  of  December  31,  2020  using  the  criteria  established  in  Internal  Control-Integrated  Framework  (2013)  issued  by  the
Committee  of  Sponsoring  Organizations  of  the  Treadway  Commission  (COSO).  Based  on  this  evaluation,  our  management  has
concluded that we maintained effective internal control over financial reporting as of December 31, 2020.

This  annual  report  does  not  include  an  attestation  report  of  our  independent  registered  public  accounting  firm  regarding
internal  control  over  financial  reporting.  We  were  not  required  to  have,  nor  have  we,  engaged  our  independent  registered  public
accounting firm to perform an audit of internal control over financial reporting pursuant to the rules of the Securities and Exchange
Commission that permit us to provide only management’s report in this annual report.

Changes in Internal Control Over Financial Reporting

No changes in the Company’s internal control over financial reporting occurred during the quarter ended December 31, 2020

that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

Item 9B. OTHER INFORMATION

None.

Item 10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

PART III

The information required by this item is incorporated by reference to our Proxy Statement for the 2021 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2020.

Our  Board  of  Directors  has  adopted  a  Code  of  Conduct  and  Ethics,  which 

is  available  on  our  website
(https://www.eastsidedistilling.com/corporate-governance). We intend to satisfy the disclosure requirement under Item 5.05 of Form 8-
K regarding amendment to, or waiver from, a provision of our Code of Conduct by posting such information on the website address
and location specified above.

36

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 11. EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to our Proxy Statement for the 2021 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2020.

Item  12.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT  AND  RELATED
STOCKHOLDER MATTERS

The information required by this item is incorporated by reference to our Proxy Statement for the 2021 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2020.

Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

The information required by this item is incorporated by reference to our Proxy Statement for the 2021 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2020.

Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

The information required by this item is incorporated by reference to our Proxy Statement for the 2021 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2020.

Item 15. EXHIBITS

PART IV

(a)(1)

(a)(2)

(a)(3)

Financial Statements
The following documents are included in Item 8 of this report:
Report of Independent Registered Public Accounting Firm
Consolidated Balance Sheets as of December 31, 2020 and 2019
Consolidated Statements of Operations for the Years Ended December 31, 2020 and 2019
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2020 and 2019
Consolidated Statements of Cash Flows for the Years Ended December 31, 2020 and 2019
Notes to Consolidated Financial Statements
Financial Statement Schedules
These schedules are omitted because they are not required or because the information is set forth in the financial statements or
the notes thereto.
Exhibits
See Index to Exhibits.

Exhibit No.

  Description

EXHIBIT INDEX

3.1

3.2

3.3

3.4

3.5

3.6

3.7

4.1

  Amended  and  Restated  Articles  of  Incorporation  of  the  Company,  as  presently  in  effect,  filed  as  Exhibit  3.1  to  the
Registration Statement on Form S-1 filed on November 14, 2011 (File No. 333-177918) and incorporated by reference
herein.

  Articles of Merger, filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K dated November 19, 2014 and

filed on November 25, 2019 and incorporated by reference herein.

  Certificate of Designation – Series A Preferred Stock, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-

K dated March 9, 2016 and filed on March 11, 2016 and incorporated by reference herein.

  Amendment  to  Certificate  of  Designation  After  Issuance  of  Class  or  Series,  filed  as  Exhibit  3.1  to  the  Company’s

Current Report on Form 8-K dated June 1, 2016 and filed on June 9, 2016 and incorporated by reference herein.

  Certificate of Change, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K dated October 6, 2016 and

filed on October 11, 2016 and incorporated by reference herein.

  Certificate of Change, filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K dated June 14, 2017 and filed

on June 15, 2017 and incorporated by reference herein.

  Amended and Restated Bylaws of the Registrant, filed as Exhibit 3.1 to the Registrant’s Current Report on Form 8-K

dated August 8, 2019 and filed on August 9, 2019 and incorporated by reference herein.

  Common Stock  Purchase  Warrant  with  Live  Oak  Banking  Company,  filed  as  exhibit  4.7  to  the  Registrant’s  Annual

Report on Form 10-k, filed on March 30, 2020 and incorporated by reference herein.

10.1+

  Eastside Distilling, Inc. 2016 Equity Incentive Plan, filed as Exhibit 99.1 to the Registrant’s Registration Statement on

Form S-8 filed on February 28, 2019 and incorporated by reference herein.

10.5+

10.6+

  Employment Agreement dated October 5, 2015 between Steven Shum and the Registrant, filed as Exhibit 10.1 to the
Registrant’s  Current  Report  on  Form  8-K  dated  October  1,  2015  and  filed  on  October  6,  2015  and  incorporated  by
reference herein.

  First Amendment to Employment Agreement dated November 4, 2016 between Steven Shum and the Registrant, filed
as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K dated November 4, 2016 and filed on November 10,
2016 and incorporated by reference herein.

10.7+

  Employment Agreement dated February 27, 2015 between Melissa Heim and the Registrant, filed as Exhibit 10.7 to the

Registrant’s 2017 Registration Statement, filed on February 1, 2017 and incorporated by reference herein.

37

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
10.8

10.9

10.10

10.18

10.19

10.20

10.23

  Lease Agreement dated February 1st, 2017 between NW Flex Space LLC and the Registrant, filed as Exhibit 10.8 to the

Registrant’s Annual Report on Form 10-K, filed on March 28, 2019 and incorporated by reference herein.

  Lease Amendment dated October 30, 2018 between NW Flex Space LLC and the Registrant, filed as Exhibit 10.9 to the

Registrant’s Annual Report on Form 10-K, filed on March 28, 2019 and incorporated by reference herein.

  Lease Agreement  dated  September  21,  2017  between  Eastbank  Commerce  Center,  LLC  and  the  Registrant,  filed  as
Exhibit 10.10 to the Registrant’s Annual Report on Form 10-K, filed on March 28, 2019 and incorporated by reference
herein.

  Amended  and  Restated  Redneck  Riviera  License  Agreement  dated  May  31,  2018,  filed  as  Exhibit  10.2  to  the

Registrant’s Quarterly Report on Form 10-Q, filed on August 13, 2018 and incorporated by reference herein. **

  First Amendment to the Amended and Restated License Agreement with Rich Marks, LLC filed as Exhibit 10.19 on the

Registrant’s Annual Report on Form 10-K, filed on March 30, 2020 and incorporated by reference herein.***

  Form  of  Eastside  Distilling,  Inc.  5%  Promissory  Note  dated  March  2018,  filed  as  Exhibit  10.19  to  the  Registrant’s

Annual Report on Form 10-K, filed on March 28, 2019 and incorporated by reference herein.

  Merger Agreement,  dated  January  11,  2019  between  the  Registrant,  Craft  Acquisition  Co  LLC,  Craft  Canning  LLC,
Owen Lingley, and the other parties thereto, filed as Exhibit 1.1 to the Registrant’s Current Report on Form 8-K, filed
on January 14, 2019 and incorporated by reference herein.

10.24+

  Amended and  Restated  Employment  Agreement  with  Robert  Manfredonia,  filed  as  Exhibit  10.23  to  the  Registrant’s

Annual Report on Form 10-K, filed on March 28, 2019 and incorporated by reference herein.

10.25+

  Executive  Chairperson  Agreement,  dated  May  10,  2019,  between  the  Company  and  Grover  Wickersham,  filed  as

10.26

10.27

10.28+

10.29

10.30

10.31

10.32

10.33

10.34+

10.35

10.36

Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q filed on May 13, 2019.

  Asset Purchase Agreement, dated September 12, 2019, between Eastside Distilling, Inc. and Intersect Beverage, LLC,
filed as Exhibit 1.1 to the Company’s Current Report on Form 8-K filed on September 16, 2019 and incorporated by
reference herein.

  Form of  Subscription  Agreement,  dated  September  16,  2019,  for  the  purchase  of  Units  from  Eastside  Distilling,  Inc
filed as Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q, filed on November 12, 2019 and incorporated
by reference herein.

  Executive Employment Agreement dated November 12, 2019 between Lawrence Firestone and the Company, filed as
Exhibit 10.28 to the Registrant’s Annual Report on Form 10-K, filed on March 30, 2020 and incorporated by reference
herein.

  Secured Line of Credit Promissory Note dated November 29, 2019 between the Company and TQLA, LLC., filed as
Exhibit 10.29 to the Registrant’s Annual Report on Form 10-K, filed on March 30, 2020 and incorporated by reference
herein.

  Factoring and Security Agreement dated December 4, 2019 ENGS Commercial Capital, LLC, filed as Exhibit 10.30 to

the Registrant’s Annual Report on Form 10-K, filed on March 20, 2020 and incorporated by reference herein.

  Loan Agreement dated January 15, 2020 between the Company, the other borrowers party thereto, and Live Oak Bank
Company,  filed  as  Exhibit  10.31  to  the  Registrant’s  Annual  Report  on  Form  10-K,  filed  on  March  30,  2020  and
incorporated by reference herein.

  Exclusive Purchase Agreement dated August 16, 2019 between Agaveros Unidos de Amatitan, SA. de CV. and Intersect
Beverages, LLC., filed as Exhibit 10.32 to the Registrant’s Annual Report on Form 10-K, filed on March 30, 2020 and
incorporated by reference herein.

  Assignment, Assumption  and  Consent  Agreement  dated  September  2019  between  the  Company,  Intersect  Beverages,
LLC  and  Agaveros  Unidos  de  Amatitan,  SA.  de  CV.,  filed  as  Exhibit  10.33  to  the  Registrant’s  Annual  Report  on
Form10-K, filed on March 30, 2020 and incorporated by reference herein.

  CFO  Consulting  Agreement  dated  March  2,  2020  between  the  Company  and  Glenn  Stuart  Schreiner  DBA  GSS
Consulting, LLC., filed as Exhibit 10.34 to the Registrant’s Annual Report on Form 10-K, filed on March 30, 2020 and
incorporated by reference herein.

  Promissory Note, dated April 15, 2020, by and between Eastside Distilling, Inc. and Live Oak Banking Company, filed

as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed on April 17th, 2020.

  Loan Agreement, dated April 15, 2020, by and between Eastside Distilling, Inc. and Live Oak Banking Company, filed

as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K filed on April 17th, 2020.

38

 
 
 
10.37

10.38

10.39

10.40

  Promissory  Note,  dated  April  13,  2020,  by  and  between  Craft  Canning  +  Bottling,  LLC  and  Live  Oak  Banking

Company, filed as Exhibit 10.3 to the Registrant’s Current Report on Form 8-K filed on April 17, 2020.

  Loan  Agreement,  dated  April  13,  2020,  by  and  between  Craft  Canning  +  Bottling,  LLC  and  Live  Oak  Banking

Company, filed as Exhibit 10.4 to the Registrant’s Current Report on Form 8-K filed on April 17, 2020.

  General Mutual Release, dated April 24, 2020, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed

on April 30, 2020.

  Letter Agreement, dated June 5, 2020, filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed on June

8, 2020.

10.41+

  Executive Employment Agreement dated June 5, 2020 between Geoffrey Gwin and the Company, filed as Exhibit 10.2

to the Company’s Current Report on Form 8-K filed on June 8, 2020.

10.42

  Executive Separation Agreement, dated June 25, 2020, between Eastside and Lawrence Firestone, filed as Exhibit 10.1

to the Company’s Current Report on Form 8-K filed on September 30, 2020.

10.43+

  Executive Employment Agreement, dated July 7, 2020, between Eastside and Paul Block, filed as Exhibit 10.1 to the

Company’s Current Report on Form 8-K filed on July 10, 2020.

10.44

  Second Modification to Loan Agreement, dated June 3, 2020 between Eastside Distilling, Inc. and Live Oak Banking

Company, filed as Exhibit 10.44 to the Company’s Quarterly Report on Form 10-Q filed on August 13, 2020.

10.45
31.1
31.2
32.1
32.2
101.INS
101.SCH
101.CAL
101.DEF
101.LAB
101.PRE

*
**

***

+

  Separation Agreement and General Release dated July 21, 2020 between Eastside and Melissa Heim.
  Certification of Chief Executive Officer pursuant to Rule 13a-14(a).
  Certification of Chief Financial Officer pursuant to Rule 13a-14(a).
  Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350.
  Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
  XBRL Instance Document
  XBRL Taxonomy Schema Linkbase Document
  XBRL Taxonomy Calculation Linkbase Document
  XBRL Taxonomy Definition Linkbase Document
  XBRL Taxonomy Labels Linkbase Document
  XBRL Taxonomy Presentation Linkbase Document

  Filed herewith.
  Confidential status has been requested for certain portions of this exhibit pursuant to a Confidential Treatment Request

filed April 2, 2017. Such provisions have been separately filed with the Commission.

  Certain confidential portions were omitted as identified therein because the identified confidential portions (i) are not

material and (ii) would be competitively harmful if publicly disclosed.

  Indicates a management contract or compensatory plan.

Item 16. FORM 10-K SUMMARY

None.

39

 
 
 
   
 
 
 
In accordance with Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant caused this amended report to be

signed on its behalf by the undersigned, thereunto duly authorized.

SIGNATURES

EASTSIDE DISTILLING, INC.

By: /s/ Paul Block
Paul Block

  Chief Executive Officer, Director
(Principal Executive Officer)

By: /s/ Geoffrey Gwin
  Geoffrey Gwin
  Chief Financial Officer

(Principal Financial and Accounting Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this amended report has been signed below

by the following persons on behalf of the registrant and in the capacities indicated.

Signatures

/s/ Paul Block
Paul Block

/s/ Geoffrey Gwin
Geoffrey Gwin

/s/ Robert Grammen
Robert Grammen

/s/ Stephanie Kilkenny
Stephanie Kilkenny

/s/ Eric Finnsson
Eric Finnsson

/s/ Elizabeth Levy-Navarro
Elizabeth Levy-Navarro

  Title

  Date

  Chief Executive Officer,
  and Director

(Principal Executive Officer)

  March 31, 2021

  Chief Financial Officer

  March 31, 2021

(Principal Financial and Accounting
Officer)

  Director

  Director

  Director

  Director

40

  March 31, 2021

  March 31, 2021

  March 31, 2021

  March 31, 2021

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
Exhibit 10.45

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934

Exhibit 31.1

I, Paul Block, certify that:

1. I have reviewed this Quarterly Report on Form 10-K of Eastside Distilling, Inc.;

2. 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;

3.  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;

4. I am 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:

(a) 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;

(b)  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;

(c)  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

(d)  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

5. 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):

(a) 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

(b) 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: March 31, 2021

/s/ Paul Block
Paul Block
Chief Executive Officer and Director

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO RULES 13a-14(a) AND 15d-14(a) UNDER THE SECURITIES EXCHANGE ACT OF 1934

Exhibit 31.2

I, Geoffrey Gwin, certify that:

1. I have reviewed this Quarterly Report on Form 10-K of Eastside Distilling, Inc.;

2. 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;

3.  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;

4. I am 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:

(a) 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;

(b)  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;

(c)  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

(d)  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

5. 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):

(a) 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

(b) 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: March 31, 2021

/s/ Geoffrey Gwin
Geoffrey Gwin
Chief Financial Officer

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350

Exhibit 32.1

I, Paul Block, Chief Executive Officer, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-
Oxley Act of 2002, that the Quarterly Report of Eastside Distilling, Inc. on Form 10-K for the period ended December 31, 2020 fully
complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934 and that information contained in
such Annual Report on Form 10-K fairly presents, in all material respects, the financial condition and results of operations of Eastside
Distilling, Inc.

Date: March 31, 2021

/s/ Paul Block

By:
Name:Paul Block
Title: Chief Executive Officer

 
 
 
 
 
 
 
 
 
 
 
CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO
18 U.S.C. SECTION 1350

Exhibit 32.2

I,  Geoffrey  Gwin,  Chief  Financial  Officer,  certify,  pursuant  to  18  U.S.C.  Section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002, that the Quarterly Report of Eastside Distilling, Inc. on Form 10-K for the period ended December 31,
2020  fully  complies  with  the  requirements  of  Section  13(a)  or  15(d)  of  the  Securities  Exchange  Act  of  1934  and  that  information
contained in such Annual Report on Form 10-K fairly presents, in all material respects, the financial condition and results of operations
of Eastside Distilling, Inc.

Date: March 31, 2021

/s/ Geoffrey Gwin

By:
Name:Geoffrey Gwin
Title: Chief Financial Officer