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
FY2022 Annual Report · Eastside Distilling
Sign in to download
Loading PDF…
U. S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-K

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

For the fiscal year ended December 31, 2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ___________ to _____________

Commission File Number 001-38182

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.)

2321 NE Argyle Street, Unit D
Portland, Oregon 97211
(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 ☒

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 ☒

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 ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, 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 ☒ No ☐

Indicate  by  check  mark  if  disclosure  of  delinquent  filers  pursuant  to  Item  405  of  Regulation  S-K  (§229.405  of  this  chapter)  is  not
contained  herein,  and  will  not  be  contained,  to  the  best  of  registrant’s  knowledge,  in  definitive  proxy  or  information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ☐

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 ☒

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 ☒

The aggregate market value of the voting stock held by non-affiliates of the registrant at June 30, 2022, the last business day of the
registrant’s  most  recently  completed  second  fiscal  quarter  was  $10,658,219  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, 2023, 16,532,799 shares of our common stock were outstanding.

Documents Incorporated by Reference: None.

 
 
 
 
 
 
 
 
 
EASTSIDE DISTILLING, INC.

FORM 10-K

December 31, 2022

TABLE OF CONTENTS

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.
Item 9C.
PART III
Item 10.
Item 11.
Item 12.
Item 13.
Item 14.
PART IV
Item 15.
Item 16.
SIGNATURES

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
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections

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

Page

4
12
20
20
20
20

21
21
22
27
F-1
28
28
28
28

29
29
29
29
29

30
30
31

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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:

● Our ability to secure additional financing, refinance debt, 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 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;

● 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 ability to position our brands as attractive acquisition candidates.

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.

3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.

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 operate in two segments. Our Spirits segment manufactures,
blends, bottles, markets and sells a wide variety of alcoholic beverages under recognized brands in 30 U.S. states. Our Craft Canning +
Printing (“Craft C+P”) segment provides digital can printing and canning services to the craft beverage industry in Washington, Oregon
and Colorado. In addition to mobile co-packing services we offer co-packing services from a single fixed site in Portland, Oregon. We
employ 50 people in the United States.

Mission-What We Do

Our mission is to source, make and deliver the best in class, end-to-end craft spirits brands and product portfolio. In addition,
we  offer  advanced  digital  can  printing  decoration  with  custom  graphics  and  co-packing  services  with  distinct  capability  and
craftsmanship.

Strategy

Our spirits brands span several alcoholic beverage categories, including whiskey, vodka, rum and tequila. We sell our products
on a wholesale basis to distributors through open states, and brokers in control states. Craft C+P primarily services the craft beer, cider
and kombucha beverage segments. Craft C+P offers digital can printing to customers and co-packing services, as well as operates 13
mobile lines in Seattle and Spokane, Washington; Portland, Oregon; and Denver, Colorado.

Our strategy is to utilize our public company stature to our advantage and position to expand our two distinct businesses –
Spirits and Craft C+P. Our spirits portfolio is to be positioned as a leading regional craft spirits provider that develops brands, expands
geographic presence growing revenue and cash flow. We look to grow and vertically integrate our Craft C+P business to expand our
product offerings and improve our competitive position. These two segments are detailed below.

Segments

Spirits

Since  2014  we  have  developed  or  acquired  many  award-winning  spirits  while  evolving  to  meet  the  growing  demand  for
quality products and services associated with the burgeoning craft and premium beverage trade. Our portfolio includes originals like
the Quercus garryana barrel-finished Burnside Whiskey family, Portland Potato Vodka, Hue-Hue Coffee Rum, and Azuñia Tequilas.

4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
● Burnside  Whiskey  Family  –  Our  Burnside  Whiskey  Family  celebrates  the  unique  attributes  of  the  native  Oregon  Oak  tree
(Quercus garryana). The unique complexity of each distinct whiskey comes from blending Oregon Oak barrels of differing
sizes, char levels, and ages.

● Portland  Potato  Vodka  –  Our  award-winning  premium  craft  vodka  is  distilled  four  times  to  ensure  a  smooth  finish. While
most vodka is made from grain, we source award winning premium potato ethanol and blend it with pristine water sourced
from Oregon.

● Hue-Hue (pronounced “way-way”) Coffee Rum – Premium silver rum is blended with concentrated cold-brewed coffee and a
small amount of Demerara sugar. We source fair-trade, single-origin Arabica coffee beans from the Finca El Paternal Estate in
Huehuetenango, Guatemala that are lightly roasted for us by Portland Coffee Roasters.

5

 
 
 
 
 
 
 
 
 
 
 
● Azuñia Tequilas – Smooth, clean, additive-free tequilas crafted by Rancho Miravalle, a second generation, family-owned-and-
operated estate, bursting with authentic flavor from the local terroir of Tequila Valley, Mexico. 100% pure Weber Blue Agave
is harvested by hand, roasted in traditional clay hornos, and finished with a natural, open-air fermentation process. It is bottled
on-site  in  small  batches  using  a  consistent  process  to  deliver  consistent  field-to-bottle  quality  and  exclusively  exported  by
Agaveros Unidos de Amatitán.

● Eastside  Brands  –  Craft  inspired  high-quality  limited-edition  products.  which  focus  on  innovation,  craftsmanship  and

curiosity, and creativity.

Craft Canning + Printing

Digital Can Printing

In April 2022, we initiated operations of an innovative digital can printing facility that allows us to customer-design four sizes
of popular aluminum beverage cans. This flexibility allows for custom graphics of limited releases, vintages, partnerships, and special
events.  This  new  acquisition  of  technology  gives  Craft  C+P  the  ability  to  offer  unparalleled  customization  and  flexibility  to  craft
beverage producers seeking direct printing for canning projects of all sizes, while having a production capacity of over 20 million cans.

6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Co-packing Facility

We offer co-packing services for non-alcoholic canned beverages including CBD soda waters in Portland, Oregon through our
recent asset acquisition, allowing us to offer end-to-end production capabilities. We are currently the exclusive provider of can printing
and co-packing services for a local CBD and wellness water maker.

Mobile Canning

Our  mobile  canning  business  has  locations  in  Oregon,  Washington  and  Colorado.  We  use  extensive  proprietary  and  data-
driven quality control measures and a robust clean-in-place procedure in order to provide the best packaging service for our customers.
We  take  great  pride  in  helping  local  beverage  producers  expand  their  distribution  reach  by  using  our  service  to  offer  industry-top
quality and branding. Our greatest asset is the unmatched expertise of our talented group of printing and packaging professionals who
show up every day to go above and beyond to get the job done.

Our Craft mobile team offers a variety of services and products, including:

● High Mobile Canning Capacity – We operate 13 Wild Goose MC-250 machines, with the capacity to can over 150,000 barrels
per year. In addition to the canning lines, we use custom in-house designed fully automated depalletizers and twist rinses.

● Large Craft Volumes – With capabilities of around 600-800 cases per shift, we can manage any volume. Averaging 40 cans per

minute, each machine can do 100 cases per hour.

7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
● Dedicated Team – All of our employees are carefully and rigorously trained. A fully insured workforce is ready to take on any
and all of the customer’s packaging needs. We believe in continuous improvement and we understand the value of our clients’
products and dedicate ourselves to making every run a successful run.

● Quality  Control  –  Hach  Orbispheres  measure  our  dissolved  oxygen  (“DO”)  during  packaging  to  ensure  the  lowest  Total
Packaged Oxygen for the customer’s can. We use luminometers and ATP swabs to ensure sanitation of our equipment. We can
provide Zahm & Nagel volume meters to measure carbon dioxide (“CO2”) volumes in carbonated products before packaging.
As  masters  of  the  “double  seam”  we  frequently  take  on-site  measurements  with  micrometers. We  also  offer  CMC  Kuhnke
technology to generate even more accurate measurements in the form of visual seam reports.

● Velcorin and Nitrogen Dosing – We have both velcorin and nitrogen dosing capabilities that supports microbial control and

allows packaging of still products in addition to carbonated and nitrogenated beverages.

● Pre-printing and Outfeed Labeling – Bringing on advanced digital can printing technology from Hinterkopf allows us to offer
customers  both  world-class  aesthetics  and  full  sustainability  in  an  end-to-end  branding  and  packaging  solution,  accessible
from  our  smallest  to  our  largest  customers. We  also  provide  outfeed  labeling  and  the  ability  to  package  customer-provided
branded cans of all varieties.

● Location  Flexibility  –  We  allow  our  customers  to  choose  the  location  of  canning.  We  bring  our  mobile  equipment  to  their

facility, or our customers can bring their product to us for co-packing.

8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 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. One key supplier is Agaveros
Unidos de Amatitan, SA. de CV., which supplies tequila to us. 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.

Distribution Network

U.S. Distribution

Producers and importers of beverage alcohol in the U.S. must sell their products through a three-tier distribution system.

In the 33 open states, the distributors are generally large, privately held companies. 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.
We primarily focus our distribution efforts in six open states; California, Arizona, Colorado, Texas, Washington and Florida.

In the 17 control states, the states themselves function as the distributor, and regulate suppliers, including our Company. 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.
Our largest distribution channel is in the state of Oregon through the Oregon Liquor Control Commission.

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 we 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 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.

9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Significant Customers

Sales  to  one  customer,  the  Oregon  Liquor  Control  Commission,  accounted  for  approximately  18%  and  20%  of  our

consolidated sales for the years ended December 31, 2022 and 2021, respectively.

Sales Team

Spirits

We  have  a  total  spirits  sales  force  of  four  people,  who  have  an  average  of  close  to  ten  years  of  industry  experience  with

premium spirits brands.

Our  spirits  sales  personnel  are  engaged  in  the  day-to-day  interaction  with  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 for our spirits business 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. We
believe, given our smaller scale, that we can leverage the outsourced services of Park Street to reduce complexity.

Craft C+P

The canning sales force is made up of four members, focusing on three regions. Their goal is to connect with and onboard new
clients, as well as maintain relations and offer expanded digital can printing capabilities to current clients. The sales team provides a
premium  customer  service  experience  from  introductory  conversations  about  mobile  canning  to  the  very  first  packaging  day  and
beyond.  Their  previous  experience  of  operating  the  equipment  gives  them  deep  knowledge  to  share  with  prospective  customers,
including  trust  and  accountability.  Our  sales  team  is  keen  on  strong  partnerships  that  allow  for  sustainable  success. We  also  partner
with local craft beverage industry guilds and associations for creative collaborations, booth events and sponsorships.

Advertising, Marketing and Promotion

To build and sell our brands, we must effectively communicate with three distinct audiences: distributors, retail trade and end
consumers.  Social  media,  sponsorships,  sampling  and  other  promotional  activities  help  to  establish  and  reinforce  the  image  of  our
brands, and to provide the push into the trade and pull through out of the trade that our customers demand.

We  have  significantly  narrowed  our  focus  on  building  three  main  brands,  Burnside  Whiskeys,  Portland  Potato  Vodka  and

Azuñia Tequilas, across seven key markets.

In Oregon, which has the strongest distribution for Burnside Whiskeys and Portland Potato Vodka, our focus is on closing the

distribution gaps and on driving consumer pull through local sponsorships.

In our six key open states where Azuñia is the lead brand, driving distribution is the main priority, In these states, we focus

mostly on price promotions, point-of-sale materials, and tastings to drive trial.

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 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.

10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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+P  business  typically  has  peak  sales  mid  to  late
summer.

Competition

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 seven 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.

Our printing business is the only one of its kind in the Pacific Northwest. However, we compete with other can decorating
companies that offer different decorating technologies. These alternative suppliers can produce can decorations at lower costs than our
technology as well as at greater volumes.

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  customer  base  concentrated  in  the  craft  beer  segment.  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.  Recently,  the  growth  of  craft  beer  startups  has  slowed  and  this  has  affected  the
competition in our market and our ability to achieve adequate pricing.

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 the states where our products are distributed, among many other regulations.

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  spirits,  marketing,  and  advertising,  such  as  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.

11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Employees

As of March 31, 2023, we have 50 employees, 7 of whom are in sales and marketing, 31 in production/canning/bottling, and
12  of  whom  are  in  administration.  We  will  continue  to  monitor  our  staffing  while  streamlining  our  operations  for  working  capital
needs.

Geographic Information

Spirits currently sells its products in 30 states. Craft C+P operates in three 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

We expect to continue to produce net operating losses in 2023.

We believe that we will continue to incur net losses in 2023. We also anticipate that our operating and investing cash needs
may exceed our income from sales in 2023. Results of operations will depend upon numerous factors, some of which are beyond our
control,  including  but  not  limited  to  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.

We may be unsuccessful monetizing spirits assets in 2023.

On  December  14,  2022,  we  announced  the  intent  to  pursue  the  sale  of  one  or  more  of  our  spirits  assets.  We  have  not
concluded  our  process;  however  we  may  be  unable  to  sell  a  spirit  asset  and  realize  substantial  cash  from  an  asset  sale. We  may  be
unable to complete a sale on favorable terms including amending certain debt provisions allowing us to use a portion of the proceeds
from a sale for purposes other than debt paydown.

We may fail to secure additional capital and achieve adequate liquidity to grow and compete.

Historically, we have not generated sufficient cash from operations to finance additional capital needs, and thus we have used
external  sources  of  capital  to  fund  operations.  The  source  of  these  funds  has  included  both  private  and  public  equity  and/or  debt
financing. We have also raised cash from the bulk sale of whiskey. 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. 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.

We have defaulted in repaying the Senior Convertible Notes.

On October 18, 2022, $3.4 million of Senior Convertible Notes became due and were not repaid by the Company. We received
a one-time extension to November 18, 2022; however, we have not received a second extension. The Company continues to discuss
extension and refinance options with the holders of the Notes, who have not exercised any of their remedial rights in the event of a
default  under  the  Notes.  The  Note-holders  do  however,  reserve  their  rights  to  remediate  our  default  under  the  Notes,  including
foreclosure on their liens on the Company’s assets. If we are unable to reach a satisfactory accommodation with the Note-holders, our
secured  creditors  may  take  action,  including  foreclosure,  that  would  adversely  affect  our  business  and  possibly  force  us  into
liquidation.

12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
We may be unable to effectively service and refinance debt.

We have incurred significant debt under promissory notes and inventory financing lines. Much of our debt is secured by our
bulk spirits inventory and other assets, including assets in Craft C+P. 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. In 2022, we refinanced debt that had certain covenants with other
facilities. While  these  new  facilities  do  not  have  the  same  covenants,  they  include  substantial  restrictions  that  could  have  important
consequences, including the following:

● We may need to 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 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;

● 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; or

● We may be unable 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  to  retain  and  recruit  executive  management  and  to  build  morale  and  improve  performance  could  negatively  impact  our
business.

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.

13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Failure of our brands to achieve anticipated consumer acceptance would impact sales and profitability.

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 corporate wide profitability. 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.

We must maintain adequate terms from our supply partner Agaveros Unidos de Amatitan, SA. de CV, which if not done, will likely
result in deteriorating performance of our Azuñia brand.

We have a long-term exclusive agreement with Agaveros Unidos de Amatitan, SA. de CV (“Agaveros Unidos”) for the Azuñia
Tequila brand. The termination of our relationship or an adverse change in the terms of our arrangement with Agaveros Unidos could
have a negative impact on our business. If Agaveros Unidos increases its 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, its failure to perform
satisfactorily or handle increased orders, or delays in shipping 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.

Failure of our distributors to distribute our products adequately within their territories or “under-invest” in our brands could result
in deteriorating operating performance.

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  spirits  in  30
states.

Over  the  past  decade  there  has  been  increasing  consolidation  in  production,  distribution,  and  retail  (the  three  tiers  of  the
current system) that challenges the growth of small businesses in the marketplace. Our distributors also distribute competitive brands
for  much  larger  companies  with  significant  pricing  power.  The  ultimate  success  of  our  products  depends  in  large  part  on  our
distributors’  ability  and  desire  to  distribute  our  products,  as  we  rely  significantly  on  them  for  product  placement  and  retail  store
penetration. In many key states, we have signed contracts that greatly limit our ability to replace and pursue recourse with distributor
partners that fail to meet their obligations. We cannot assure you that our U.S. distributors will commit sufficient time and resources to
promote  and  market  our  brands  and  product  lines.  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 would result in a decline in revenue.

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 sales 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 would negatively impact operational profitability.

We maintain 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.

14

 
 
 
 
 
 
 
 
 
 
 
 
 
We have been unsuccessful in launching new products and recent launches have negatively impacted the rate of loss.

A component of our growth strategy has been the addition of other brands that are complementary to our existing portfolio. In
addition, we have launched new services and acquired new assets. Future growth requires we continue to invest in the newly acquired
businesses or our growth will be limited. In addition, our entry into and expansion of our contract bottling, canning, and packaging
services  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.

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.

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 customer relationships, trademarks and trade secrets from competitors would result in increased competition.

Our  business  and  prospects  depend  in  part  on  our  ability  to  develop  and  retain  customers  as  well  as  cultivate  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.

15

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Failure to manage our relationships with suppliers

Our business depends on our ability to manage our relationships with suppliers and at times we have disputes on contracts,
terms and conditions, required payments and our suppliers’ recourse. These disputes have been material at various periods. If we are
unable to resolves disputes on a timely basis we could be subject to protracted litigation that would be costly to us. In addition, we, at
times, have requested extended payment terms from customers due to cash flow limitations. A number of suppliers have restricted our
purchasing ability to cash paid in advance, which negatively impacts us.

We are susceptible to cyber-security breaches and 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.

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.

Demand for our products may be adversely affected by consumer taste changes affecting category trends.

RISKS RELATED TO OUR INDUSTRY

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. As a result, marijuana
sales may adversely affect our sales and profitability.

We face substantial competition in our industry and have limited financial resources compared to other competitors.

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 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.

16

 
 
 
 
 
 
 
 
 
 
 
 
 
We face unique risks relating to 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 that we failed to adequately warn consumers of the risks of alcohol
consumption. 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.

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.

We face substantial regulatory risks including compliance with local and national laws, legal, regulatory and tax changes.

Our  business  is  subject  to  extensive  government  regulation.  This  includes  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.

We were subject to a tax investigation of the operations by the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) for the
period  October  15,  2018  to  September  30,  2021.  In  March  of  2022,  we  received  notices  of  violations  citing  ten  violations  at  our
Motherlode distilled spirits plant, six violations at our Big Bottom Distilling distilled spirits plant and eight violations at our Eastside
Distilling distilled spirits plant. As a result of these violations, we are required to pay $0.3 million to the TTB and correct the violating
conditions.

We are exposed to product liability or other related liabilities which could have significant negative financial repercussions on the
Company’s solvency.

Although  we  maintain  liability  insurance  and  will  attempt  to  limit  contractually  our  liability  for  damages  arising  from
consumer, stakeholder and other lawsuits, 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 $1 million per occurrence and $3 million in the aggregate
and  $2  million  products/completed  operations  aggregate,  and  our  general  liability  umbrella  policy  is  limited  to  $5  million  per
occurrence  and  $5  million  in  the  aggregate  and  $5  million  products/completed  operations  aggregate.  We  do  not  have  insurance
covering  employee  lawsuits.  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.

17

 
 
 
 
 
 
 
 
 
 
 
We could face issues including the risk of 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.  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.

We have incurred substantial turnover in employees over the past few years, which has negatively affected operating performance.

Over the past two years, we have embarked on a restructuring of operations to improve our financial performance. As a result,
management has experienced a significant amount of employee turnover. In addition, we have reduced the total number of employees
of the firm. This reduced headcount has negatively impacted performance in a number of ways. If this level of turnover continues, we
could face operational challenges that would negatively impact financial performance.

We operate with one person as a CEO and CFO, which could have a negative impact on financial performance.

In February 2022, Eastside’s CEO resigned and Eastside’s CFO assumed both roles. Operating with a single person as both

CEO and CFO adds risk to the Company’s operating performance, given the complexity of our business.

RISKS RELATED TO OUR COMMON STOCK

We no longer meet the continued listing requirements of the Nasdaq Capital Market and expect to be removed from the Market,
which will reduce our ability to secure equity-based financing.

In June 2022, Nasdaq informed us that our common stock will be delisted from the Nasdaq Capital Market unless it achieves
the minimum closing bid price requirement for a Nasdaq listing, which is $1.00 per share. On December 1, 2022, Nasdaq granted our
request to extend our listing until May 30, 2023. At the present time, the market price of our common stock is significantly short of
$1.00 per share. In addition, the financial statements included in this Report show that our shareholders’ equity no longer meets the
standard of $2.5 million required for continuing listing. For these reasons, our common stock will be delisted from the Nasdaq Capital
Market  in  the  near  future  and  will  thereafter  trade  on  the  facilities  of  OTC  Markets.  Many  institutional  investors  will  not  provide
financing  to  a  company  that  does  not  have  a  listing  on  Nasdaq  or  an  exchange. Therefore,  the  delisting  of  our  common  stock  from
Nasdaq will make it more difficult for us to secure equity-based financing for our business.

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

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. 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.

18

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

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.

If we are unable to continue as a going concern, our securities will have little or no value.

We have incurred operating losses since our inception, and we expect to continue to incur significant expenses and operating
losses for the foreseeable future. Our financial statements have been prepared under the assumption that we will continue as a going
concern.  Our  independent  registered  public  accounting  firm  included  in  its  audit  report  for  the  year  ended  December  31,  2022  an
explanatory paragraph referring to our net loss from operations and accumulated deficit and expressing substantial doubt in our ability
to  continue  as  a  going  concern  without  additional  capital  becoming  available.  If  we  are  unable  to  generate  sufficient  cash  from
operations or obtain additional financing in the future, we might not be able to continue as a going concern. There are no assurances
that such financing, if necessary, will be available to us at all or will be available in sufficient amounts or on reasonable terms. Our
financial statements do not include any adjustments that may result from the outcome of this uncertainty. If we are unable to generate
additional  funds  in  the  future  through  financings,  sales  of  our  products  or  from  other  sources  or  transactions,  we  will  exhaust  our
resources and will be unable to continue operations. If we cannot continue as a going concern, our stockholders would likely lose most
or all of their investment in us.

While our derivatives are outstanding, it may be more difficult to raise additional equity capital to fund operations.

There are currently outstanding non-trading, privately issued common stock warrants to purchase shares of our common stock
as well as certain debt and preferred shares that are convertible into common stock. During the terms that these derivative securities are
outstanding, the holders will be given the opportunity to profit if there is a rise in the market price of our common stock. We may find
it more difficult to raise additional equity capital while we have these derivatives outstanding. We might issue additional derivatives
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.

19

 
 
 
 
 
 
 
 
 
 
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.

Item 1B. UNRESOLVED STAFF COMMENTS

None.

Item 2. PROPERTIES

We leased the following properties as of December 31, 2022:

Location

Principal Activities

Sq Ft

  Lease Termination

1601 South 92nd Place, Suite A, Seattle, WA 98108
6035 East 76th Ave., Suite G-I, Commerce City, CO 80022

  Craft C+P Operation
  Craft C+P Operation

10100 SE Main St., Milwaukie, OR 97222
4736 SE 24th Street, Portland, OR 97202
3808 N. Sullivan Road, Spokane Valley, WA 98108

2321 NE Argyle, Unit D, Portland, OR 97211

Item 3. LEGAL PROCEEDINGS

Distilling, Blending, Bottling,
Warehousing

  CBD Co-packing Operations
  Craft C+P Operation

Craft C+P Operation /
Corporate Headquarters

9,300
4,500

29,960

9,000
6,000

50,380

07/31/2023
08/01/2023

10/01/2023
05/31/2026
02/28/2027

03/01/2027

On March 1, 2023, Sandstrom Partners, Inc. filed a complaint in the Circuit Court of the State of Oregon for the County of
Multnomah  alleging  the  Company  failed  to  pay  for  its  services  pursuant  to  an  agreement  entered  into  on  October  16,  2019.  The
complaint seeks damages of $285,000, plus a judicial declaration, due to the Company’s failure to pay for the services. The Company
believes that it paid for services rendered, and if any balance is outstanding it is minimal, and intends to defend the case vigorously.

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.

Item 4. MINE SAFETY DISCLOSURES

Not applicable.

20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.” We have received notice that

our common stock will be removed from Nasdaq on May 30, 2023, after which it will trade on the facilities of OTC Markets.

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,  2023,  there  were  16,532,799  shares  of  our  common  stock  outstanding,  which  were  held  by  78  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

None.

Repurchase of Securities

None.

Item 6. SELECTED FINANCIAL DATA

Not applicable.

21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 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.

Recent Developments

During  the  second  quarter  of  2022,  we  commenced  operations  of  our  digital  can  printing  facility,  providing  our  customers
with photo-realistic graphics, the ability to make label modifications at the last minute, as well as lower minimum order quantities. In
addition to the increased marketing capabilities, we are offering sustainable product that is 100% recyclable, unlike the traditional craft
paper adhesive labels and shrink sleeves. We believe these capabilities are important to customers in the craft beverage space and will
expand the range of potential customers. During 2022, we printed almost 5 million cans and expanded our customer base substantially.

In addition, we purchased the packaging assets from a maker of wellness beverages during the second quarter of 2022 and we
are contracted to be its exclusive provider of can printing and co-packing services. This asset purchase allows us to offer additional
production capabilities to existing and potential canning customers.

However,  we  faced  a  number  of  challenges  in  both  business  segments  in  2021  that  have  continued  into  2022.  Increased
competition in our legacy mobile canning business, supply chain issues and restructuring activities added to performance challenges in
2021 and 2022. Moreover, a slower ramp up of digital printing resulted in substantial operating losses from the new digital printing
plant.  While  those  operating  losses  sequentially  improved  in  the  2nd  and  3rd  quarter,  our  4th  quarter  performance  was  negatively
impacted  by  a  lower  backlog  of  printing  orders  than  anticipated. As  a  result,  we  have  yet  to  achieve  the  throughput  rates  needed  to
break even in digital printing.

22

 
 
 
 
 
 
 
 
Our spirits volume declined in 2022, primarily because we terminated deep discounting of Azuñia tequila in 2021. Our spirits
sales were also adversely affected by our lack of available investment in marketing which impacted our other brands. Additionally, we
faced challenges with distribution partners that resulted in out of stocks at retail and missed programming windows. Finally, we saw
cost  increases  across  much  of  our  direct  and  indirect  costs. While  a  substantial  amount  of  our  raw  materials  is  owned,  such  as  our
whiskey, and not susceptible to price inflation, the prices of imported tequila and other materials such as glass increased through the
year. These  challenges  are  expected  to  continue  into  2023. The  decline  in  sales  was  partially  offset  by  a  direct  sale  of  nearly  1,500
barrels for $4.4 million during 2022.

Craft C+P also continues to face unique challenges and opportunities:

●

●

●

In the beginning of the second quarter, we started a new business activity digitally decorating craft beverage cans. The first
half of 2022 involved substantial investment and planning to launch the technology in a new Portland, Oregon based printing
facility.  This  new  initiative  has  helped  us  improve  our  competitive  position.  However,  fourth  quarter  sales  of  printed  cans
were lower than we anticipated, so the printer is not yet operating at full capacity and this aspect of our business is not yet
significantly profitable.

Beginning  mid-year  2020  and  throughout  2021,  the  craft  beverage  industry  faced  a  shortage  of  aluminum  cans.  Domestic
aluminum can manufacturers continued to make adjustments to manage a supply demand imbalance into 2022. As a result,
buyers  of  aluminum  cans  continue  to  face  uncertainties.  This  period  of  rapidly  escalating  prices  left  us  at  a  competitive
disadvantage  to  others  that  had  a  superior  source  of  cans. We  believe  we  have  now  sourced  an  adequate  supply  of  cans  to
supply our current business plan.

Due  to  the  can  shortage,  can  suppliers  successfully  passed  through  price  increases,  which  we  could  not  immediately  pass
through to our customers. Recently, however, our ability to offer digital can printing has allowed us to improve our ability to
pass through aluminum can price inflation.

●

Throughout 2022, Craft C+P faced workforce challenges related to retention and hiring.

Results of Operations

Overview

Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021

(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
Loss on disposal of property and equipment

Total operating expenses

Loss from operations
Interest expense
Impairment loss
Other income

Loss from continuing operations
Income from discontinued operations
Net loss
Preferred stock dividends
Deemed dividend- warrant price protection-revaluation
adjustment
Net loss attributable to common shareholders

Gross margin

  $

23

2022

2021

Variance

  $

14,327 
444 
13,883 
11,442 
2,441 
2,625 
6,407 
58 
9,090 
(6,649)  
(2,216)  
(7,453)  
52 

(16,266)  

- 

(16,266)  
(150)  

- 
(16,416)   $
18% 

  $

12,890 
496 
12,394 
9,484 
2,910 
2,614 
6,777 
419 
9,810 
(6,900)  
(1,254)  

- 
2,100 
(6,054)  
3,858 
(2,196)  
(27)  

(2,288)  
(4,511)   $
23% 

1,437 
(52)
1,489 
1,958 
(469)
11 
(370)
(361)
(720)
251 
(962)
(7,453)
(2,048)
(10,212)
(3,858)
(14,070)
(123)

2,288 
(11,905)
-5%

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment information is as follows for the years ended December 31, 2022 and 2021:

(Dollars in thousands)
Spirits
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net income (loss)
Gross margin

Craft C+P
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net loss
Gross margin

Sales

2022

2021

Variance

  $

  $

  $

  $

  $

8,701 
8,357 
5,101 
3,256 
4,496 

(10,917)   $
39% 

  $

5,626 
5,526 
6,341 
(815)  
4,594 
(5,349)   $
-15% 

  $

  $

5,672 
5,176 
3,743 
1,433 
5,634 
155 
28% 

  $

7,218 
7,218 
5,741 
1,477 
4,176 
(2,351)   $
20% 

3,029 
3,181 
1,358 
1,823 
(1,138)
(11,072)
11%

(1,592)
(1,692)
600 
(2,292)
418 
(2,998)
-35%

Sales were $14.3 million and $12.9 million for the years ended December 31, 2022 and 2021, respectively.

Spirits

Sales  increased  for  the  year  ended  December  31,  2022  due  to  the  sale  of  nearly  1,450  barrels  for  gross  proceeds  of  $4.4

million, partially offset by weaker Azuñia volume due to a reduction in discounting and a price increase in 2021.

Craft C+P

Sales decreased for the year ended December 31, 2022 due to competitive pressure in the legacy mobile canning business. At
the same time, digital printing sales in the fourth quarter were less than we anticipated, with the result that sales from digital printing
did not materialize fast enough to offset the decline in mobile canning.

Customer programs and excise taxes

Customer programs and excise taxes were $0.4 million and $0.5 million for the years ended December 31, 2022 and 2021,
respectively. Included among customer programs during the year ended December 31, 2022 was the discount of $0.1 million that we
gave to a beverage maker that sold us its printing and canning assets.

Cost of Sales

Cost  of  sales  consists  of  all  direct  costs  related  to  both  spirits  and  canning  for  service,  labor,  overhead,  packaging,  and  in-
bound  freight  charges.  Cost  of  sales  were  $11.4  million  and  $9.5  million  for  the  years  ended  December  31,  2022  and  2021,
respectively.

24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Spirits

Cost  of  sales  increased  for  the  year  ended  December  31,  2022  due  to  bulk  sales  partially  offset  by  lower  distributor  sales

volume.

Craft C+P

Cost of sales increased for the year ended December 31, 2022 due to costs related to the ramp up of the digital can printer

operation.

Gross Profit

Gross profit is calculated by subtracting the cost of products sold and services rendered from net sales. Gross profit was $2.4

million and $2.9 million for the years ended December 31, 2022 and 2021, respectively.

Gross  margin  is  gross  profit  stated  as  a  percentage  of  net  sales.  Our  gross  margin  was  18%  and  23%  for  the  years  ended

December 31, 2022 and 2021, respectively.

Spirits

Gross margin increased for the year ended December 31, 2022 primarily due to bulk spirits profits.

Craft C+P

Craft C+P’s gross margin decreased for the year ended December 31, 2022 primarily due to lower sales of services for the
year  ended  December  31,  2022  and  lower  utilization  of  operating  assets.  In  addition,  Craft  C+P  launched  its  digital  can  printing
business at the end of April 2022, which impacted margins. However, since we have not achieved full capacity of the printer, the costs
of the ramp-up has negatively impacted gross margins.

Sales and Marketing Expenses

Sales and marketing expenses were flat at $2.6 million for both the years ended December 31, 2022 and 2021.

General and Administrative Expenses

General and administrative expenses were $6.4 million and $6.8 million for the years ended December 31, 2022 and 2021,
respectively,  primarily  due  to  decreased  professional  fees  and  compensation,  partially  offset  by  increased  rent  as  we  entered  into
additional leases to support new business initiatives.

Impairment Loss

Impairment loss was $7.5 million for the year ended December 31, 2022 related to the Azuñia assets.

Other Income

Other income was $0.1 million for the year ended December 31, 2022 and was attributable to our co-packing asset acquisition.
Other income was $2.1 million for the year ended December 31, 2021 and was attributable to the forgiveness of our loans under the
U.S. government Paycheck Protection Program (“PPP Loans”) and the remeasurement of deferred consideration for the final Azuñia
earn-out.

Net Income (Loss)

Net loss was $16.3 million and $2.2 million for the years ended December 31, 2022 and 2021, respectively. During 2022, we
recorded  $7.5  million  for  an  impairment  charge  related  to  the Azuñia  assets  and  $1.2  million  of  amortization  of  debt  issuance  costs
included in interest expense. For the year ended December 31, 2021, we recorded $2.1 million of other income and income of $3.9
million from discontinued operations.

25

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred Stock Dividends

Preferred stock dividends were $0.2 million for both the years ended December 31, 2022 and 2021 and related to the Series B

preferred stock dividend of 6% per annum. Dividends were paid in common stock at year end.

Deemed Dividend – Warrant Price Protection-Revaluation Adjustment

Deemed dividend – warrant price protection-revaluation adjustment was $2.3 million for the year ended December 31, 2021

and related to the exercise of outstanding warrants.

Liquidity and Capital Resources

Our primary capital requirements are for cash used in operating activities and the repayment of debt. 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 proceeds from loans and the sale of convertible debt and equity. We have been dependent on raising
capital from debt and equity financings to meet our operating needs. In 2022, we also relied on the sale of bulk whiskey inventory to
generate  cash.  During  the  year  we  sold  nearly  1,500  barrels  of  bulk  inventory. At  year-end  2022,  we  had  1,365  barrels  of  whiskey
remaining, which is adequate to support our 2023 business plan.

We had an accumulated deficit of $75.0 million as of December 31, 2022, having incurred a net loss of $16.3 million during
the year ended December 31, 2022. The net loss, combined with a reclassification from current assets to equipment of $4.2 million in
prepayments related to the digital can printer, resulted in an $6.8 million reduction in working capital. As of December 31, 2022, we
had $0.7 million of cash on hand with negative working capital of $6.4 million.

During the year ended December 31, 2022, we raised $8.7 million in additional capital through debt financing and an equity
raise of $0.2 million. Our ability to meet our ongoing operating cash needs over the next 12 months depends on receipt of additional
financing, which in turn depends on our growing revenues and gross margins, and generating positive operating cash flow, primarily
through increased sales, profitable operations, and controlling expenses. None of this is assured, as we currently anticipate recording a
net loss for 2023. Our ability to obtain financing will also be hindered by the anticipated removal of our common stock from Nasdaq. 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.

We continue to make substantial investments in Craft C+P, which we believe will deliver improved results during 2023, in

part due to our acquisition of a state-of-the-art digital can printer that will add incremental services and revenue.

Our cash flow results for the years ended December 31, 2022 and 2021 were as follows:

(Dollars in thousands)
Net cash flows provided by (used in):
Operating activities
Investing activities
Financing activities

2022

2021

  $
  $
  $

(0.9)  $
(2.3)  $
0.6    $

(5.9)
3.2 
5.2 

Operating Activities

Total cash used in operating activities was $0.9 million during the year ended December 31, 2022 compared to cash used of
$5.9 million during the year ended December 31, 2021. The decrease in cash used was primarily attributable to the cash generated by
our bulk spirits sales, as well as increased accrued liabilities.

26

 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
Investing Activities

Total cash used in investing activities was $2.3 million during the year ended December 31, 2022 representing our investment
in  digital  can  printing  equipment,  compared  to  cash  provided  of  $3.2  million  during  the  year  ended  December  31,  2021,  which
consisted of $3.4 million received for the Termination Agreement with RSG.

Financing Activities

Total  cash  provided  by  financing  activities  was  $0.6  million  during  the  year  ended  December  31,  2022  compared  to  $5.2
million during the year ended December 31, 2021. Net cash provided by financing activities during the year ended December 31, 2022
consisted primarily of net proceeds from a note payable with a related party of $4.5 million and the issuance of common stock of $0.2
million, offset by $2.8 million of principal payments of our secured credit facilities and $1.2 million of payments on principal of notes
payable. Net cash flows provided by financing activities during the year ended December 31, 2021 consisted of the proceeds from the
issuance of common stock of $2.4 million, proceeds from a secured credit facility of $3.3 million, and the issuance of common stock
from  the  warrant  exercise  for  cash,  net  of  expenses,  proceeds  from  the  issuance  of  preferred  stock  of  $2.5  million;  offset  by  $3.7
million of principal payments of our secured credit facilities and $2.9 million of payments on principal of notes payable.

Critical Accounting Policies

The  discussion  and  analysis  of  our  financial  condition  and  results  of  operations  is  based  upon  our  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.  Changes  in
estimates are recorded in the period in which they become known. We base our 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.

In  connection  with  the  preparation  of  our  financial  statements  for  the  year  ended  December  31,  2022,  there  was  one

accounting estimate we made that was subject to a high degree of uncertainty and was critical to our results, as follows:

Intangible Assets

On  September  12,  2019,  we  purchased  the  Azuñia  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. The
Azuñia brand has been determined to have an indefinite life and will not be amortized. We do, however, on an annual basis, test the
indefinite life assets for impairment. If the carrying value of the indefinite life assets are found to be impaired, then we will record an
impairment  loss  and  reduce  the  carrying  value  of  the  asset’s  estimate  the  useful  life  of  the  brand  and  amortize  the  asset  over  the
remainder of its useful life.

We estimate the brand’s fair value using market information to estimate future cash flows and will impair it when its carrying
amount exceeds its estimated fair value, in which case we will write it down to its estimated fair value. We consider market values for
similar assets when available. Considerable management judgment is necessary to estimate fair value, including making assumptions
about future cash flows, net sales and discount rates.

We have the option, before quantifying the fair value, to evaluate qualitative factors to assess whether it is more likely than not
that our brand is impaired. If we determine that is not the case, then we are not required to quantify the fair value. That assessment also
takes considerable management judgment.

Based on our assumptions, we believe that, as of December 31, 2022, the Azuñia brand was impaired, and accordingly we

recorded an impairment loss of $7.5 million.

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.

27

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Table of Contents

Report of Independent Registered Public Accounting Firm (PCAOB ID No. 2738)
Consolidated Balance Sheets as of December 31, 2022 and 2021
Consolidated Statements of Operations for the Years Ended December 31, 2022 and 2021
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2022 and 2021
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
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, 2022
and 2021, 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, 2022, and the related consolidated notes (collectively referred to as the 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, 2022 and 2021, and the results of its operations and its cash flows for each of the years in the two-year period ended
December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.

Going Concern

The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
As  discussed  in  Note  2  to  the  consolidated  financial  statements,  the  Company  suffered  a  net  loss  from  operations  and  used  cash  in
operations, which raises substantial doubt about its ability to continue as a going concern. Management’s plans regarding those matters
are also described in Note 2. The consolidated financial statements do not include any adjustments that might result from the outcome
of this uncertainty.

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  consolidated  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 consolidated 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 Matter

The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements
that was communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are
material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The
communication of the critical audit matter 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 matter below, providing separate opinions on the critical audit matter or on the accounts or
disclosures to which it relates.

Evaluation of Intangible Assets

As discussed in Note 3 and 9 to the consolidated financial statements, 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
intangible assets.

/s/ M&K CPAS, PLLC

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

Houston, TX

March 31, 2023

F-2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2022 and 2021
(Dollars in thousands, except share and per share)

2022

2021

  $

  $

  $

Assets
Current assets:

Cash
Trade receivables, net
Inventories
Prepaid expenses and current assets

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

Liabilities and Stockholders’ Equity
Current liabilities:

Accounts payable
Accrued liabilities
Deferred revenue
Current portion of secured credit facilities, net of debt issuance costs
Current portion of note payable, related party
Current portion of notes payable
Current portion of lease liabilities
Other current liability, related party

Total current liabilities

Lease liabilities, net of current portion
Note payable, related party
Notes payable, net of current portion

Total liabilities

Commitments and contingencies (Note 15)

Stockholders’ equity (deficit):
Common stock, $0.0001 par value; 35,000,000 shares authorized; 16,199,269 and
14,791,449 shares issued and outstanding as of December 31, 2022 and 2021,
respectively
Preferred stock, $0.0001 par value; 100,000,000 shares authorized; 2,500,000
shares issued and outstanding as of both December 31, 2022 and 2021
Additional paid-in capital
Accumulated deficit

Total stockholders’ equity (deficit)
Total Liabilities and Stockholders’ Equity

  $

723    $
876   
4,442   
579   
6,620   
5,741   
2,988   
5,758   
369   
21,476    $

1,728    $
1,509   
18   
3,442   
4,598   
-   
991   
725   
13,011   
2,140   
92   
7,749   
22,992   

2   

-   
73,503   
(75,021)  
(1,516)  
21,476    $

3,276 
1,446 
6,510 
2,873 
14,105 
2,163 
3,211 
13,624 
457 
33,560 

1,265 
833 
- 
5,725 
- 
894 
781 
- 
9,498 
2,498 
92 
8,073 
20,161 

1 

- 
72,003 
(58,605)
13,399 
33,560 

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, 2022 and 2021
(Dollars and shares in thousands, except per share)

2022

2021

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 income (expense), net

Interest expense
Impairment loss
Other income

Total other income (expense), net

Loss before income taxes
Provision for income taxes
Net loss from continuing operations
Net income from discontinued operations
Net loss
Preferred stock dividends
Deemed dividend-warrant price protection-revaluation adjustment
Net loss attributable to common shareholders

Basic and diluted net loss per common share

Basic and diluted weighted average common shares outstanding

  $

  $

(16,416)   $

(1.07)   $

15,337   

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

F-4

14,327    $
444   
13,883   
11,442   
2,441   

2,625   
6,407   
58   
9,090   
(6,649)  

(2,216)  
(7,453)  
52   
(9,617)  
(16,266)  
-   
(16,266)  
-   
(16,266)  
(150)  
-   

12,890 
496 
12,394 
9,484 
2,910 

2,614 
6,777 
419 
9,810 
(6,900)

(1,254)
- 
2,100 
846 
(6,054)
- 
(6,054)
3,858 
(2,196)
(27)
(2,288)
(4,511)

(0.35)
12,708 

 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Stockholder’s Equity (Deficit)
Years Ended December 31, 2022 and 2021
(Dollars and shares in thousands)

Series B

Preferred Stock     Common Stock     Paid-in    Accumulated   

  Shares     Amount    Shares     Amount    Capital   

Deficit

Total
Stockholders’
Equity
(Deficit)

Balance, December 31, 2020
Stock-based compensation
Issuance of common stock from warrant
exercise for cash, net of expenses
Issuance of warrants for secured credit
facility
Issuance of common stock for Azuñia
initial earn-out
Issuance of common stock for services
by third parties
Issuance of common stock for services
by employees
Issuance of stock, sold for cash, net
Stock option exercise
Preferred stock dividends
Deemed dividend-warrant price
protection-revaluation adjustment
Net loss
Balance, December 31, 2021

Stock-based compensation
Issuance of common stock for services
by third parties
Issuance of common stock for services
by employees
Issuance of detachable warrants on notes
payable
Shares issued for cash
Preferred stock dividends
Net loss
Balance, December 31, 2022

-    $
-   

-   

-   

-   

-   

-   
  2,500   
-   
-   

-   
-   

  2,500    $

-   

-   

-   

-   
-   
-   
-   

  2,500    $

-   
-   

-   

-   

  10,382    $

-   

1    $52,985    $
-   

27   

900   

      -   

  2,375   

-   

-   

717   

-   

  1,883   

-   

  6,860   

-   

-   
-   
-   
-   

-   
-   
-   
-   

-   

-   

217   

96   
  1,297   
5   
11   

-   
-   

  14,791    $

-   

579   

170   

-   
-   
-   
-   
   -   

-   
200   
459   
-   
  16,199   

-   

-   
-   
-   
-   

425   

205   
  6,088   
6   
27   

  2,288   
-   

-   
-   
1    $72,003    $
-   

3   

-   

-   

315   

205   

630   
197   
150   
-   

-   
1   
-   
-   
2    $73,503    $

(54,094)   $

-   

-   

-   

-   

-   

-   
-   
-   
(27)  

(2,288)  
(2,196)  
(58,605)   $

-   

-   

-   

-   

(150)  
(16,266)  
(75,021)   $

(1,108)
27 

2,375 

717 

6,860 

425 

205 
6,088 
6 
- 

- 
(2,196)
13,399 
3 

315 

205 

630 
198 
- 
(16,266)
(1,516)

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, 2022 and 2021
(Dollars in thousands)

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

Depreciation and amortization
Bad debt expense
Forgiveness of debt - Paycheck Protection Program
Impairment loss
Loss on disposal of assets
Write off of obsolete fixed assets
Inventory reserve
Remeasurement of deferred consideration
Amortization of debt issuance costs
Interest accrued to secured credit facilities
Payment of accrued interest on secured credit facilities
Write off of debt issuance costs
Interest accrued to notes payable, related party
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, net
Inventories
Prepaid expenses and other assets
Right-of-use assets
Accounts payable
Accrued liabilities
Other liabilities, related party
Deferred revenue
Net lease liabilities

Net cash used in operating activities of continuing operations
Net cash provided by operating activities of discontinued operations

Net cash used in operating activities
Cash Flows From Investing Activities:
Proceeds from sale of fixed assets
Purchases of property and equipment

Net cash 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 from warrant exercise for cash, net of expenses
Proceeds from exercise of stock options
Proceeds from issuance of stock
Proceeds from secured credit facilities
Proceeds from note payable, related party
Payments of principal on notes payable, related party
Payments of principal on secured credit facilities
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 period for interest
Cash paid for amounts included in measurement of lease liabilities

Supplemental Disclosure of Non-Cash Financing Activity
Dividends issued
Issuance of detachable warrants on notes payable
Right-of-use assets obtained in exchange for lease obligations
Warrants issued in relation to secured credit facilities
Deemed dividend-warrant price protection-revaluation adjustment
Issuance of common stock pursuant to Azuñia earn-out
Issuance of notes payable pursuant to Azuñia final earn-out

2022

2021

  $

(16,266)   $

-   

1,520   
87   
-   
7,453   
58   
5   
(47)  
-   
1,155   
142   
(149)  
39   
98   
205   
315   
3   

483   
2,114   
(50)  
992   
465  
676   
725   
18   
(918)  
(877)  
-   
(877)  

180   
(2,497)  
(2,317)  
-   
(2,317)  

-   
-   
198   
-   
8,000   
(3,500)  
(2,838)  
(1,219)  
641   
(2,553)  
3,276   

723    $

959    $
951   

150    $
630    $
770    $
-    $
-    $
-    $
-    $

  $

  $

  $
  $
  $
  $
  $
  $
  $

(2,196)
(3,858)

1,237 
(2)
(1,448)
- 
419 
148 
(45)
(750)
327 
141 
- 
- 
- 
205 
425 
27 

(750)
263 
(2,776)
1 
(599)
(619)
(700)
(23)
5 
(10,568)
4,620 
(5,948)

114 
(265)
(151)
3,356 
3,205 

2,375 
3,610 
2,485 
3,300 
- 
- 
(3,730)
(2,857)
5,183 
2,440 
836 
3,276 

468 
717 

27 
- 
1,963 
717 
2,288 
6,860 
7,842 

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

 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
F-6

Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

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, markets and sells a wide variety
of alcoholic beverages under recognized brands. The Company currently employs 50 people in the United States.

The Company’s spirits’ brands span several alcoholic beverage categories, including whiskey, vodka, rum, and tequila. The

Company sells products on a wholesale basis to distributors in open states and through brokers in control states.

The Company operates a mobile craft canning business that primarily services the craft beverage segment. During 2022, the
Company made substantial investments to expand its product offerings to include digital can printing activities in the Pacific Northwest
(together  Craft  Canning  +  Printing,  “Craft  C+P”).  Craft  C+P  operates  13  mobile  filling  lines  in  Seattle,  Washington;  Spokane,
Washington; Portland, Oregon; and Denver, Colorado. The Company now offers co-packing services in Portland, Oregon through its
recent asset acquisition, allowing it to offer end-to-end production capabilities.

2. Liquidity

The Company’s primary capital requirements are for cash used in operating activities and the repayment of debt. Funds for the
Company’s  cash  and  liquidity  needs  have  historically  not  been  generated  from  operations  but  rather  from  loans  as  well  as  from
convertible debt and equity financings. The Company has been dependent on raising capital from debt and equity financings to meet
the Company’s operating needs.

The  Company  had  an  accumulated  deficit  of  $75.0  million  as  of  December  31,  2022,  having  incurred  a  net  loss  of  $16.3
million during the year ended December 31, 2022. The net loss, combined with a reclassification from current assets to equipment of
$4.2 million in prepayments related to the Company’s purchase of a digital can printer, resulted in a $6.8 million reduction in working
capital.

During the year ended December 31, 2022, the Company raised $8.9 million in additional capital through debt financing and
an equity raise. The Company’s ability to meet its ongoing operating cash needs over the next 12 months depends on growing revenues
and  gross  margins,  and  generating  positive  operating  cash  flow  primarily  through  increased  sales,  improved  profit  growth,  and
controlling expenses. 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,  reduce  or  eliminate  marketing  initiatives,  and  take  other
measures that could impair its ability to be successful.

Although  the  Company’s  audited  financial  statements  for  the  year  ended  December  31,  2022  were  prepared  under  the
assumption that it would continue operations as a going concern, the report of its independent registered public accounting firm that
accompanied the financial statements for the year ended December 31, 2022 contained a going concern explanatory paragraph in which
such firm expressed substantial doubt about the Company’s ability to continue as a going concern, based on the financial statements at
that time. If the Company cannot continue as a going concern, its stockholders would likely lose most or all of their investment in it.

3. Summary of Significant Accounting Policies

Basis of Presentation and Consolidation

The consolidated financial statements include the accounts of Eastside Distilling, Inc.’s wholly-owned subsidiaries, including,
MotherLode LLC, Redneck Riviera Whiskey Co., LLC (a discontinued operation), Craft Canning + Bottling, LLC (doing business as
Craft Canning + Printing) and its wholly-owned subsidiary Galactic Unicorn Packaging, LLC (the Company’s newly acquired fixed
co-packing assets). All intercompany balances and transactions have been eliminated on consolidation.

F-7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

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,  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.

Customer Programs

Customer programs, which include customer promotional discount programs, are a common practice in the alcoholic beverage
industry. The Company reimburses wholesalers for an agreed amount to promote sales of products and to maintain competitive pricing.
Amounts paid in connection with customer programs are recorded as reductions to net sales in accordance with ASC 606 - Revenue
from Contracts with Customers. Amounts paid in customer programs totaled $0.2 million for both the years ended December 31, 2022
and 2021.

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  $0.2  million  and  $0.3
million for the years ended December 31, 2022 and 2021, respectively.

Cost of Sales

Cost  of  sales  consists  of  all  direct  costs  related  to  both  spirits  and  canning  for  service,  labor,  overhead,  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

Sales  and  marketing  expenses  consist  of  sponsorships,  agency  fees,  digital  media,  salary  and  benefit  expenses,  travel  and
entertainment expenses. Sales and marketing costs are expensed as incurred. Advertising and marketing expenses totaled $0.7 million
for both the years ended December 31, 2022 and 2021.

F-8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

General and Administrative Expenses

General and administrative expenses consist of 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.

Concentrations

Financial  instruments  that  potentially  subject  the  Company  to  concentrations  of  credit  risk  consist  principally  of  trade
receivables. As of December 31, 2022, one distributor represented 15% of trade receivables. As of December 31, 2021, four wholesale
customers  represented  42%  of  trade  receivables.  Sales  to  one  distributor  and  one  wholesale  customer  accounted  for  40%  of
consolidated sales for the year ended December 31, 2022. Sales to one wholesale customer accounted for 20% of consolidated sales for
the year ended December 31, 2021.

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, 2022 and 2021, 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, 2022 or 2021. 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,  and  the  secured  credit  facilities.  The
estimated  fair  value  of  trade  receivables,  accounts  payable,  and  accrued  liabilities  approximate  their  carrying  value  due  to  the  short
period of time to their maturities. As of December 31, 2022 and 2021, the principal amounts of the Company’s notes approximate fair
value.

F-9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

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 due to having
indefinite lives. The Company, on an annual basis, tests the indefinite life assets for impairment. If an indefinite life asset is found to be
impaired, then the Company will estimate its useful life and amortize the asset over the remainder of its useful life.

Inventories

Inventories primarily consist of bulk and bottled liquor and raw materials 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
the Company’s 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.

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, 2022 and then further performed a quantitative analysis,
after which it was determined that the Azuñia assets were 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 long-lived assets as of December 31, 2022 and determined that they
were not impaired.

Comprehensive Income

The Company did not have any other comprehensive income items for both the years ended December 31, 2022 and 2021.

F-10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

Accounts Receivable Factoring Program

The  Company  has  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 1% 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 $1.2 million of invoices and incurred $12,387 in fees
associated with the factoring programs during the year ended December 31, 2022. As of December 31, 2022, the Company had $0.1
million factored invoices outstanding.

Reclassification of Prior Year Presentation

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications

had no effect on the reported results of operations.

Recently Adopted Accounting Pronouncements

In October 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-
08, Accounting for Contract Assets and Contract Liabilities from Contracts with Customers, (“ASU 2021-08”) which requires an entity
to  recognize  and  measure  contract  assets  and  contract  liabilities  acquired  in  a  business  combination  in  accordance  with  Topic  606,
Revenue  Recognition.  This ASU  is  effective  for  annual  and  interim  periods  beginning  after  December  15,  2022.  Early  adoption  is
permitted. The  Company  is  currently  evaluating  the  effect  that ASU  2021-08  will  have  on  its  consolidated  financial  statements  and
related disclosures.

In August 2020, the FASB issued ASU 2020-06, Accounting for Convertible Instruments and Contracts in an Entity’s Own
Equity, (“ASU 2020-06”) which simplifies the accounting for convertible instruments by eliminating the beneficial conversion feature
and cash conversion models. Certain convertible instruments will be accounted for as a single unit of account, unless the conversion
feature  requires  bifurcation  and  recognition  as  a  derivative. Additionally,  this ASU  simplifies  the  earnings  per  share  calculation,  by
eliminating  the  treasury  stock  method  and  requiring  entities  to  use  the  if-converted  method.  This  guidance  is  effective  for  annual
periods  beginning  after  December  31,  2021  with  early  adoption  permitted.  The  Company  early  adopted ASU  2020-06  for  the  year
ended December 31, 2021.

In  June  2016,  the  FASB  issued ASU  2016-13,  “Financial  Instruments—Credit  Losses  (Topic  326)”  (“ASU  2016-13”). The
standard introduces a new model for recognizing credit losses on financial instruments based on an estimate of current expected credit
losses and will apply to trade receivables. The new guidance will be effective for the Company’s annual and interim periods beginning
after December 15, 2022. The Company is currently evaluating the impact of the adoption of the standard on the consolidated financial
statements.

4. 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. The retail
stores were closed or abandoned by March 31, 2020.

F-11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

On  February  2,  2021,  Redneck  Riviera  Whiskey  Co,  LLC  (“RRWC”)  entered  into  a  Termination  and  Inventory  Purchase
Agreement  (the  “Termination  Agreement”)  with  Rich  Marks,  LLC,  John  D.  Rich  Tisa  Trust  and  Redneck  Spirits  Group,  LLC
(collectively the buyers referred to as “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, the Company 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  agreed  to  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.

For the year December 31, 2021, the revenue, expenses and cash flows from retail operations and the RRWC business have
been classified as discontinued operations separately from continuing operations. As of December 31, 2022, there were no assets and
liabilities related to discontinued retail operations and the Redneck Riviera Spirits business.

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

years ended December 31, 2022 and 2021:

(Dollars in thousands)

2022

2021

Sales
Less customer programs and excise taxes

Net sales
Cost of sales

Gross profit

Operating expenses:

Sales and marketing expenses
General and administrative expenses

Total operating expenses

Income from operations
Other income, net
Other income
Gain on termination of license agreement

Total other expense, net

Net income

5. Business Segment Information

  $

  $

-    $
-   
-   
-   
-   

-   
-   
-   
-   

-   
-   
-   
-    $

283 
30 
253 
168 
85 

22 
35 
57 
28 

980 
2,850 
3,830 
3,858 

The Company’s internal management financial reporting consists of Eastside spirits and Craft C+P. The spirits brands span
several alcoholic beverage categories, including whiskey, vodka, rum, and tequila and are sold on a wholesale basis to distributors in
open  states,  and  brokers  in  control  states.  The  Company’s  principal  area  of  operation  is  in  the  Western  U.S.  and  has  two  spirits
customers that represents 40% of its revenue.

Craft C+P offers digital can printing and co-packing services in Portland, Oregon allowing it to offer end-to-end production

capabilities. Craft C+P operates 13 mobile lines in Washington, Oregon and Colorado.

Our CEO reviews certain financial information on a segmented basis, including internal profit and loss statements and internal
analysis  of  gross  margin. These  business  segments  reflect  how  operations  are  managed,  operating  performance  is  evaluated  and  the
structure  of  internal  financial  reporting.  Total  asset  information  by  segment  is  not  provided  to,  or  reviewed  by,  the  chief  operating
decision  maker  (“CODM”)  as  it  is  not  used  to  make  strategic  decisions,  allocate  resources  or  assess  performance.  The  accounting
policies of the segments are the same as those described for the Company in the Summary of Significant Accounting Policies in Note 3.
Spirits allocates 50% of certain general and administrative expenses to Craft C+P, which is included in the segments’ financial data
below.

F-12

 
 
 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

Segment information was as follows for the years ended December 31, 2022 and 2021:

(Dollars in thousands)
Spirits
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net income (loss)
Gross margin

Interest expense
Depreciation and amortization
Significant noncash items:

(Gain) loss on disposal of property and equipment
Impairment loss
Forgiveness of debt - PPP
Remeasurement of deferred consideration
Gain on disposal of offsite inventory
Stock compensation

Craft C+P
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net loss
Gross margin

Interest expense
Depreciation and amortization
Significant noncash items:

Gain on disposal of property and equipment
Forgiveness of debt - PPP
Stock compensation

2022

2021

  $

  $

  $

  $

  $

8,701 
8,357 
5,101 
3,256 
4,496 
(10,917)  
39% 

  $

3,131 
161 

(7)  

7,453 
- 
- 
- 
140 

  $

5,626 
5,526 
6,341 
(815)  
4,594 
(5,349)  
-15% 

  $

44 
1,359 

65 
- 
12 

5,672 
5,176 
3,743 
1,433 
5,634 
155 
28%

(1,203)
339 

298 
- 
(1,052)
(750)
(1,047)
311 

7,218 
7,218 
5,741 
1,477 
4,176 
(2,351)
20%

(50)
898 

121 
(396)
311 

Craft C+P’s gross margin decreased primarily due to lower sales of services, a change in product and service mix, and higher
raw material costs. In addition, Craft C+P’s digital printer commenced operations in April 2022 and Craft C+P now bears the operating
costs. Although printing revenues significantly increased through the quarter, the printer is not yet operating at full capacity.

6. Inventories

Inventories consisted of the following as of December 31:

(Dollars in thousands)
Raw materials
Finished goods
Total inventories

2022

2021

3,127    $
1,315   
4,442    $

4,768 
1,742 
6,510 

  $

  $

F-13

 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

7. Prepaid Expenses and Current Assets

Prepaid expenses and current assets consisted of the following as of December 31:

(Dollars in thousands)
Prepayment of fixed assets
Prepayment of inventory
Other
Total prepaid expenses and current assets

2022

2021

346    $
-   
233   
579    $

2,715 
59 
99 
2,873 

  $

  $

During the year ended December 31, 2022, the Company began operations of its new digital can printer. This resulted in a

decrease in prepayment of fixed assets, as the printer was reclassified to property and equipment.

8. Property and Equipment

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

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

2022

2021

  $

  $

4,093    $
4,216   
1,529   
222   
10,060   
(4,319) 
5,741    $

3,779 
- 
1,386 
814 
5,979 
(3,816)
2,163 

Purchases of property and equipment totaled $2.5 million and $0.3 million for the years ended December 31, 2022 and 2021,
respectively. Depreciation expense totaled $1.0 million and $0.8 million for the years ended December 31, 2022 and 2021, respectively.

During  the  year  ended  December  31,  2022,  the  Company  disposed  of  fixed  assets  with  a  net  book  value  of  $0.2  million
resulting in a loss on disposal of fixed assets of $0.1 million. During the year ended December 31, 2021, the Company disposed of
fixed assets with a net book value of $0.5 million resulting in a loss on disposal of fixed assets of $0.4 million As a result of these
disposals,  the  Company  received  funds  of  $0.2  million  from  the  sales  of  the  disposed  assets.  During  the  years  ended  December  31,
2022 and 2021, the Company wrote off obsolete fixed assets with a net book value of $5,270 and $0.1 million, respectively.

During the year ended December 31, 2022, the Company entered into a master equity lease agreement with Enterprise FM
Trust (“Enterprise”). Per the agreement, the Company delivered to Enterprise the titles to certain vehicles, which resulted in a loss on
disposal of $0.1 million. In return, the Company directly leases the vehicles from Enterprise, which will also manage the maintenance
of the vehicles.

During the year ended December 31, 2022, the Company acquired the assets of a production facility for a cash payment of

$0.2 million and concessions on service pricing.

9. Intangible Assets

Intangible assets consisted of the following as of December 31:

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

2022

2021

25    $

4,492   
2,895   
7,412   
(1,654) 
5,758    $

25 
11,945 
2,895 
14,865 
(1,241)
13,624 

  $

  $

F-14

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

The  customer  list  is  being  amortized  over  a  seven-year  life. Amortization  expense  totaled  $0.4  million  for  both  the  years

ended December 31, 2022 and 2021.

The permits and licenses, and Azuñia brand have all been determined to have an indefinite life and will not be amortized. The
Company, on an annual basis, tests the indefinite life assets for impairment. If the carrying value of an indefinite life asset is found to
be impaired, then the Company will record an impairment loss and reduce the carrying value of the asset. As of December 31, 2022,
the Company determined that the Azuñia assets were impaired and recorded an impairment loss of $7.5 million.

10. Other Assets

Other assets consisted of the following as of December 31:

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

2022

2021

400    $
256   
656   
(287) 
369    $

400 
286 
686 
(229)
457 

  $

  $

As of December 31, 2022, the Company had $0.4 million of capitalized costs related to services provided for the rebranding

of its existing product line. This amount is being amortized over a seven-year life.

Amortization expense totaled $57,143 and $42,857 for the years ended December 31, 2022 and 2021, respectively.

The deposits represent office lease deposits.

11. Leases

The Company has various lease agreements in place for facilities, equipment and vehicles. 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 2027. The Company determines if an arrangement is a lease at inception. 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. As of December 31, 2022, the amount
of right-of-use assets and lease liabilities were $3.0 million and $3.1 million, respectively. Aggregate lease expense for the year ended
December  31,  2022  was  $1.1  million,  consisting  of  $0.3  million  in  operating  lease  expense  for  lease  liabilities  and  $0.8  million  in
short-term lease cost.

Maturities of lease liabilities as of December 31, 2022 were as follows:

(Dollars in thousands)

2023  $
2024 
2025 
2026 
2027 
Thereafter 
Total lease payments 
Less imputed interest (based on 6.7% weighted-average discount
rate) 

Present value of lease liability  $

F-15

Operating
Leases

Weighted-
Average
Remaining
Term in Years  

1,168   
804   
795   
632   
142   
-   
3,541   

(410) 
3,131   

3.2 

 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

12. Notes Payable

Notes payable consisted of the following as of December 31:

(Dollars in thousands)

2022

2021

  $

Notes  payable  bearing  interest  at  5.00%.  Principal  and  accrued  interest  was
payable  in  six  equal  installments  on  each  six-month  anniversary  of  the
issuance  date  of  January  11,  2019.  The  notes  were  secured  by  the  security
interests  and  subordinated  to  the  Company’s  senior  indebtedness.  The  note
was fully repaid in January 2022.
Promissory note payable bearing interest of 5.2%. The note had a maturity of
May 2023, but was accelerated to December 30, 2022 in accordance with the
forbearance  agreement  entered  into  on  May  24,  2022.  Principal  and  accrued
interest  were  paid  in  accordance  with  a  monthly  amortization  schedule. The
note  was  secured  by  the  assets  of  Craft  C+P.  The  note  was  fully  repaid  in
December 2022.
Promissory note payable bearing interest of 4.45%. The note matured in May
2022. Principal and accrued interest were paid in accordance with a monthly
amortization schedule. The note was secured by the assets of Craft C+P and
included  certain  affirmative  and  financial  covenants.  The  note  was  fully
repaid in December 2022.
Promissory  note  payable  under  a  revolving  line  of  credit  bearing  variable
interest  starting  at  3.25%. The  note  had  a  15-month  term  with  principal  and
accrued interest due in lump sum in January 2022. The borrowing limit was
$0.5 million. The note was secured by the assets of Craft C+P and included
certain  affirmative  and  financial  covenants.  The  note  was  fully  repaid  in
September 2022.
Promissory note payable bearing interest of 4.14%. The note had a maturity of
July 2024, but was accelerated to December 30, 2022 in accordance with the
forbearance  agreement  entered  into  on  May  24,  2022.  Principal  and  accrued
interest  were  paid  in  accordance  with  a  monthly  amortization  schedule. The
note  was  secured  by  the  assets  of  Craft  C+P.  The  note  was  fully  repaid  in
December 2022.
Promissory note payable bearing interest of 3.91%. The note had a maturity of
August 2024, but was accelerated to December 30, 2022 in accordance with
the  forbearance  agreement  entered  into  on  May  24,  2022.  Principal  and
accrued  interest  were  paid  in  accordance  with  a  monthly  amortization
schedule. The note was secured by the assets of Craft C+P. The note was fully
repaid in December 2022.
Promissory note payable bearing interest of 3.96%. The note had a maturity of
November  2024,  but  was  accelerated  to  December  30,  2022  in  accordance
with the forbearance agreement entered into on May 24, 2022. Principal and
accrued  interest  were  paid  in  accordance  with  a  monthly  amortization
schedule. The note was secured by the assets of Craft C+P. The note was fully
repaid in December 2022.
Promissory  notes  payable  bearing  interest  of  6.0%.  The  notes  have  a  36-
month  term  with  maturity  in  April  2024.  Accrued  interest  is  paid  in
accordance with a monthly amortization schedule.
Total notes payable
Less current portion
Long-term portion of notes payable

  $

F-16

-    $

124 

-   

-   

-   

-   

-   

-   

7,749   
7,749   
-   
7,749    $

79 

56 

500 

108 

167 

182 

7,751 
8,967 
(894)
8,073 

 
 
 
 
 
 
   
 
 
 
    
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

The  Company  paid  $0.5  million  and  $0.3  million  in  interest  on  notes  for  the  years  ended  December  31,  2022  and  2021,

respectively.

Maturities on notes payable as of December 31, 2022 were as follows:

(Dollars in thousands)

2023  $
2024   
2025   
2026   
2027   
Thereafter   
  $

- 
7,749 
- 
- 
- 
- 
7,749 

13. Secured Credit Facilities

Secured Line of Credit Promissory Note

On March 21, 2022, the Company entered into a Secured Line of Credit Promissory Note payable to TQLA LLC to accept a
one year loan of $2.0 million with a conditional additional loan of $1.0 million and a conditional term extension of six months. On
April 19, 2022 the Company borrowed the additional loan of $1.0 million. On August 4, 2022, the Note was amended and restated to
increase the principal amount to $3.5 million. The Note bore interest at 9.25% and carried a commitment fee of 2.5%. In addition, the
Company issued a common stock purchase warrant to TQLA covering the loan amount with a common stock value of $1.20 per share.
As  of  December  31,  2022,  the  Company  had  drawn  down  $3.5  million  of  the  note  payable  and  issued  2.9  million  warrants.  The
Company paid $0.1 million in interest during the year ended December 31, 2022. The Secured Line of Credit Promissory Note was
fully repaid on October 7, 2022.

Note Purchase Agreement

On October 7, 2022, the Company entered into a Note Purchase Agreement dated as of October 6, 2022 with Aegis Security
Insurance Company (“Aegis”). Pursuant to the Note Purchase Agreement, Aegis purchased from the Company a secured promissory
note in the principal amount of $4.5 million (the “Aegis Note”). Aegis paid for the Aegis Note by paying $3.3 million to TQLA and the
remaining $1.2 million was paid in cash to the Company. The Company pledged substantially all of its assets to secure its obligations
to Aegis under the Aegis Note.

The Aegis Note bears interest at 9.25% per annum, payable every three months. The principal amount of the Aegis Note and a
Commitment Fee of $45,000 will be payable on October 6, 2023. The Company has a conditional right to twice extend the maturity
date of the Aegis Note by six months upon payment on each occasion of an extension fee of one percent of the principal balance. As of
December 31, 2022, the Company had accrued $0.1 million of interest expense.

The aforesaid payment by Aegis to TQLA fully satisfied the Secured Line of Credit Promissory Note that the Company issued

to TQLA on March 21, 2022 and subsequently amended.

See additional discussion regarding the Secured Line of Credit Promissory Note and the Note Purchase Agreement in Note 18.

F-17

 
 
 
 
 
 
  
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

6% Secured Convertible Promissory Notes

On  April  19,  2021,  the  Company  entered  into  a  securities  purchase  agreement  (“Purchase  Agreement”)  with  accredited
investors (“Subscribers”) for their purchase of up to $3.3 million of principal amount of 6% secured convertible promissory notes of
the Company (“Note” or “Notes”), which notes are convertible into shares (“Conversion Shares”) of the Company’s common stock,
par value $0.0001 per share pursuant to the terms and conditions set forth in the Notes with an initial conversion price of $2.20. In
connection with the purchase of such Notes, each Subscriber received a warrant (“Existing Warrant”), to purchase a number of shares
of  common  stock  (“Warrant  Shares”)  equal  to  60%  of  the  principal  amount  of  any  Note  issued  to  such  Subscriber  divided  by  the
conversion price of the Note issued to such Subscriber, at an exercise price equal to $2.60. In connection with the Purchase Agreement,
the  Company  entered  into  a  Security Agreement  under  which  it  granted  the  Subscribers  a  security  interest  in  certain  assets  of  the
Company (the “Security Agreement”) and a Registration Rights Agreement under which the Company agreed to register for resale the
Conversion Shares and the Warrant Shares. Concurrently therewith, the Company and the investors closed $3.3 million of the private
offering.

Roth Capital, LLC acted as placement agent in the private offering, and the Company paid the Placement Agent a cash fee of
five  percent  (5%)  of  the  gross  proceeds  therefrom.  The  Company  received  $3.1  million  in  net  proceeds  from  the  closing,  after
deducting  the  fee  payable  to  the  Placement  Agent  and  the  legal  fees  of  the  Subscribers  in  connection  with  the  transaction.  The
Company used the proceeds to repay prior outstanding notes payable and for working capital and general corporate purposes.

Interest on the Notes accrues at a rate of 6% per annum and is payable either in cash or in shares of the Company’s common
stock at the conversion price in the Note on each of the six and twelve month anniversaries of the issuance date and on the maturity
date of October 18, 2022. The Company paid $0.2 million in interest during the year ended December 31, 2022. As of December 31,
2022, the Company had accrued $0.1 million of interest expense.

All amounts due under the Notes are convertible at any time after the issuance date, in whole or in part (subject to rounding
for fractional shares), at the option of the holders into the Company’s common stock at a fixed conversion price, which is subject to
adjustment as summarized below. The Notes were initially convertible into the Company’s common stock at an initial fixed conversion
price of $2.20 per share. This conversion price is subject to adjustment for stock splits, combinations, or similar events, among other
adjustments.  On  April  1,  2022,  the  Company  and  the  holders  agreed  to  a  reduction  of  the  conversion  price  of  the  6%  secured
convertible promissory notes to $1.30 per share in connection with the Company’s issuance of a common stock purchase warrant to
TQLA covering its loan amount of $3.5 million with a common stock value of $1.20 per share.

The Company may prepay the Notes at any time in whole or in part by paying a sum of money equal to 100% of the principal
amount to be redeemed, together with accrued and unpaid interest, plus a prepayment fee equal to five percent (5%) of the principal
amount to be repaid.

The Notes contain customary triggering events including but not limited to: (i) failure to make payments when due under the
Notes; and (ii) bankruptcy or insolvency of the Company. If a triggering event occurs, each holder may require the Company to redeem
all or any portion of the Notes (including all accrued and unpaid interest thereon), in cash.

The  Notes  are  secured  by  a  subordinated  security  interest  in  the  Company’s  assets  pursuant  to  the  terms  of  a  Security

Agreement entered into between the Company and the Subscribers.

On October 13, 2022, the Company entered into an Amendment Agreement with the holders of the 6% Secured Convertible
Promissory Notes. The Amendment Agreement changed the Maturity Date of the Notes from October 18, 2022 to November 18, 2022.
In consideration of the extension, the Company issued 192,306 shares of its common stock to each of the Subscribers. The Company is
in discussions to further extend the maturity date.

On July 30, 2021, the Company entered into warrant exercise inducement offer letters (“Inducement Letters”) with the holders
of the Existing Warrants to exercise for cash their Existing Warrants. During the year ended December 31, 2021, the Company received
gross proceeds of $2.4 million on the exercise of the outstanding warrants, and recognized a deemed dividend of $2.3 million based on
the Black Scholes valuation as a result of the higher strike price on the July 2021 issued warrants. See additional discussion in Note 17.

F-18

 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

Live Oak Loan Agreement

On January 15, 2020, the Company and its subsidiaries entered into a loan agreement (the “Loan Agreement”) between the
Company and Live Oak Banking Company (“Live Oak”), a North Carolina banking corporation (the “Lender”) to refinance existing
debt of the Company and to provide funding for general working capital purposes. Under the Loan Agreement, the Lender committed
to make up to two loan advances to the Company 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 Company’s eligible inventory of whiskey in barrels or totes less an amount
equal  to  all  service  fees  or  rental  payments  owed  by  the  Company  during  the  90  day  period  immediately  succeeding  the  date  of
determination to any warehouses or bailees holding eligible inventory (the “Loan”).

The  Loan  bore  interest  at  a  rate  equal  to  the  prime  rate  plus  a  spread  of  2.49%,  adjusted  quarterly. Accrued  interest  was
payable monthly, with the final installment of interest being due and payable on the Maturity Date. The Company was also obligated to
pay  a  servicing  fee,  unused  commitment  fee  and  origination  fee  in  connection  with  the  Loan.  The  Company  paid  $0.1  million  in
interest during the year ended December 31, 2022. In February 2022, the Company paid $0.9 million of the secured credit facility with
Live Oak. In June 2022, the Company paid the remaining balance of $1.9 million.

The Loan Agreement contained affirmative and negative covenants that include covenants restricting the 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 Company under the Loan Agreement were secured by substantially all of its spirits respective assets,

except for accounts receivable and certain other specified excluded property.

The Loan Agreement included customary events of default that included 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  would  have  applied  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  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.

14. 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,  2022  and  2021  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 the years ended December 31, 2022 and 2021.

The provision of income taxes for the years ended December 31, 2022 and 2021 were as follows:

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

2022

2021

(3,190)  $
(1,074) 
4,264   

-    $

(431)
(145)
576 
- 

  $

  $

F-19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

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 liability

Depreciation and amortization

Total deferred tax liability
Valuation Allowance
Net deferred tax assets

2022

2021

  $

21,325    $
895   
22,220   

(2,070) 
(2,070) 
(20,150) 

  $

-    $

16,642 
894 
17,536 

(1,650)
(1,650)
(15,886)
- 

As  of  December  31,  2022,  the  Company  has  a  cumulative  net  operating  loss  carryforward  (“NOL”)  of  approximately  $66
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 2035, and the state NOLs begin to expire in 2030. 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.

15. Commitments and Contingencies

Legal Matters

On March 1, 2023, Sandstrom Partners, Inc. filed a complaint in the Circuit Court of the State of Oregon for the County of
Multnomah  alleging  the  Company  failed  to  pay  for  its  services  pursuant  to  an  agreement  entered  into  on  October  16,  2019.  The
complaint seeks damages of $285,000, plus a judicial declaration, due to the Company’s failure to pay for the services. The Company
believes that it paid for services rendered, and if any balance is outstanding it is minimal, and intends to defend the case vigorously.

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.

16. Net Income (Loss) per Common Share

Basic  income  (loss)  per  common  share  is  computed  by  dividing  net  income  (loss)  by  the  weighted  average  number  of
common  shares  outstanding  during  the  period,  without  considering  any  dilutive  items.  Potentially  dilutive  securities  consist  of  the
incremental common stock issuable upon exercise of stock options, convertible notes and warrants. Potentially dilutive securities are
excluded from the computation if their effect is anti-dilutive. There were no anti-dilutive common shares included in the calculation of
income (loss) per common share as of December 31, 2022 and 2021.

F-20

 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

17. Stockholders’ Equity

Issuance of Common Stock

During  the  year  ended  December  31,  2022,  the  Company  issued  385,306  shares  of  common  stock  to  directors  and  96,153
shares of its common stock to each of the Subscribers of the 6% Secured Convertible Promissory Notes for stock-based compensation
of $0.3 million These shares were valued using the closing share price of the Company's common stock on the date of grant, within the
range of $0.28 to $0.96 per share.

On  February  4,  2022,  170,000  shares  were  issued  at  $1.21  per  share  to  the  Company’s  former  Chief  Executive  Officer

pursuant to his separation agreement for stock-based compensation of $0.2 million.

On April 5, 2022, the Company sold 200,000 shares of common stock to its new Chief Executive Officer for proceeds of $0.2

million based on the market price of the stock at that date.

During 2021, the Company issued 313,442 shares of common stock to directors and employees for stock-based compensation
of $0.6 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 $1.28 to $2.98 per share. In addition, the Company issued 5,000 shares of its common stock upon the exercise of stock options
at $1.23 per share.

On  February  10,  2021  and April  19,  2021,  the  Company  issued  1.2  million  shares  and  682,669  shares,  respectively,  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 at a weighted-average of $4.67 per share and $1.82
per share, respectively. The Shares constitute the “Fixed Shares” due to Intersect pursuant to the Asset Purchase Agreement.

On July 30, 2021, the Company entered into Inducement Letters with the holders of the Existing Warrants to exercise their

Existing Warrants and purchase 900,000 shares of common stock for gross proceeds of $2.4 million.

During 2021, the Company sold 1,297,653 shares of common stock for net proceeds of $3.6 million in at-the-market public

placements.

Issuance of Series B Preferred Stock

On  October  19,  2021,  Company  entered  into  a  securities  purchase  agreement  (“Purchase Agreement”)  with  an  accredited
investor (“Subscriber”) for its purchase of 2.5 million shares (“Preferred Shares”) of Series B Convertible Preferred Stock (“Series B
Preferred Stock”) at a purchase price of $1.00 per Preferred Share, which Preferred Shares are convertible into shares of the Company’s
common stock pursuant to the terms and conditions set forth in a Certificate of Designation Establishing Series B Preferred Stock of
the Company with an initial conversion price of $3.10 per share. 850,000 shares of common stock were reserved for issuance in the
event of conversion of the Preferred Shares.

The Series B Preferred Stock accrues dividends at a rate of 6% per annum, payable annually on the last day of December of
each  year.  Dividends  shall  accrue  from  day  to  day,  whether  or  not  declared,  and  shall  be  cumulative.  Dividends  are  payable  at  the
Company’s option either in cash or “in kind” in shares of common stock; provided, however that dividends may only be paid in cash
following the fiscal year in which the Company has net income (as shown in its audited financial statements contained in its Annual
Report on Form 10-K for such year) of at least $0.5 million. For “in-kind” dividends, holders will receive that number of shares of
common stock equal to (i) the amount of the dividend payment due such stockholder divided by (ii) the volume weighted average price
of  the  common  stock  for  the  90  trading  days  immediately  preceding  a  dividend  date  (“VWAP”).  For  the  year  ended  December  31,
2022, the Company issued dividends of 460,093 shares of common stock at a VWAP of $0.33 per share. For the year ended December
31, 2021, the Company issued as dividends 10,670 shares of common stock at a VWAP of $2.57 per share.

F-21

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

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, 2022 the number of shares available for grant under the 2016 Plan reset to 5,225,141 shares, equal to 8% of the
number  of  outstanding  shares  of  the  Company’s  capital  stock,  calculated  on  an  as-converted  basis,  on  March  31  of  the  preceding
calendar  year,  and  then  added  to  the  prior  year  plan  amount. As  of  December  31,  2022,  there  were  51,752  options  and  1,607,291
restricted stock units (“RSUs”) outstanding under the 2016 Plan, with vesting schedules varying between immediate or three (3) years
from the grant date.

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

2022, there were no options outstanding that were not issued under the Plans.

On  December  7,  2021,  the  Company  issued  5,000  shares  of  common  stock  at  $1.23  per  share  upon  the  exercise  of  stock

options for proceeds of $6,150.

A summary of all stock option activity as of and for the year ended December 31, 2022 is presented below:

Outstanding as of December 31, 2021

Options canceled
Outstanding as of December 31, 2022

Exercisable as of December 31, 2022

# of Options

57,586    $

(5,834) 
51,752    $

51,585    $

Weighted-
Average
Exercise Price  
3.29 

4.43 
3.16 

3.16 

The aggregate intrinsic value of options outstanding as of December 31, 2022 was $0.

As of December 31, 2022, there were 167 unvested options with an aggregate grant date fair value of $66.70 per share. The
unvested  options  will  vest  in  accordance  with  the  vesting  schedule  in  each  respective  option  agreement,  which  varies  between
immediate  and  three  years  from  the  grant  date. The  aggregate  intrinsic  value  of  unvested  options  as  of  December  31,  2022  was  $0.
During the year ended December 31, 2022, 3,417 options vested.

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.

F-22

 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

The Company did not issue any additional options during the year ended December 31, 2022.

For the years ended December 31, 2022 and 2021, net compensation expense related to stock options was $2,926 and $0.1
million,  respectively.  As  of  December  31,  2022,  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 0.3 years.

Warrants

On March 21, 2022, the Company entered into a promissory note with TQLA LLC to accept a one year loan of $2.0 million
with a conditional additional loan of $1.0 million and a conditional term extension of six months. On August 4, 2022, the Company and
TQLA  amended  and  restated  the  note  payable  to  increase  the  line  of  credit  by  an  additional  $500k,  to  $3.5  million. The  loan  bears
interest at 9.25% and carries a commitment fee of 2.5%. In addition, the Company issued a common stock purchase warrant to TQLA
covering the loan amount with a common stock value of $1.20 per share. As of December 31, 2022, the Company had drawn down
$3.5 million of the note payable and issued 2.9 million warrants. The estimated fair value of the warrants of $0.6 million was recorded
as debt issuance cost and was being amortized to interest expense over the maturity period of the promissory note, with $0.6 million
recorded during the year ended December 31, 2022. The note payable was fully repaid in October 2022.

The estimated fair value of the new warrants issued 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 assumptions below:

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

75%
2.6%
5.0 
- 
0.71 

  $

From April 19, 2021 through May 12, 2021, the Company issued in a private placement Existing Warrants to purchase up to
900,000  shares  of  common  stock  at  an  exercise  price  of  $2.60  per  Warrant  Share.  The  estimated  fair  value  of  the  warrants  of  $0.7
million was recorded as debt issuance cost and is being amortized to interest expense over the maturity period of the secured credit
facility, with $0.4 million recorded during the year ended December 31, 2022.

On  July  30,  2021,  the  Company  entered  into  Inducement  Letters  with  the  holders  of  the  Existing  Warrants  whereby  such
holders  agreed  to  exercise  for  cash  their  Existing Warrants  to  purchase  the  900,000 Warrant  Shares  in  exchange  for  the  Company’s
agreement  to  issue  new  warrants  (the  “New  Warrants”)  to  purchase  up  to  900,000  shares  of  common  stock  (the  “New  Warrant
Shares”). The New Warrants have substantially the same terms as the Existing Warrants, except that the New Warrants have an exercise
price  of  $3.00  per  share  and  are  exercisable  until August  19,  2026.  The  Company  received  gross  proceeds  of  $2.4  million  on  the
exercise  of  the  outstanding  warrants,  and  recognized  a  deemed  dividend  of  $2.3  million  based  on  the  Black  Scholes  valuation  as  a
result of the higher strike price on the July 2021 issued warrants, which is included in additional paid-in capital in the consolidated
balance sheets.

A summary of all warrant activity as of and for the year ended December 31, 2022 is presented below:

Outstanding as of December 31, 2021

Granted
Forfeited and cancelled
Outstanding as of December 31, 2022

Weighted-
Average
Remaining
Life (Years)

Weighted-
Average
Exercise
Price

Aggregate
Intrinsic
Value

4.0    $

3.42    $

4.3   
-   
3.8    $

1.20   
0.97   
1.67    $

- 

- 
- 
- 

Warrants

1,256,944   

2,916,667   
(140,278)  
4,033,333   

F-23

 
 
 
 
 
 
 
 
   
   
   
   
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2022

18. Related Party Transactions

The following is a description of transactions since January 1, 2021 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  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,
Patrick Kilkenny, owns and controls TQLA, the majority owner of Intersect. Effective June 15, 2020, the Company’s Board appointed
Robert Grammen to the Board to fill an existing vacancy, Mr. Grammen is also a member of Intersect.

In  connection  with  the  acquisition  of  Azuñia  Tequila  from  Intersect,  TQLA  was  entitled  to  receive  up  to  93.88%  of  the
aggregate consideration payable under the Asset Purchase Agreement. On February 10, 2021 and April 19, 2021, the Company issued
1.2 million shares and 682,669 shares, respectively, 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 at a weighted-average of $4.67 per share and $1.82 per share, respectively. The Shares constituted the “Fixed Shares” due
to Intersect pursuant to the Asset Purchase Agreement. As of December 31, 2022, all shares held by TQLA had been sold.

On April 19, 2021, the Company issued to the owners of Intersect $7.8 million in principal amount of promissory notes as the
Earnout Consideration. The loans mature in full on April 1, 2024 and accrue interest at a rate of 6.0% annually. TQLA received a total
of 598,223 shares of common stock and a promissory note in the principal amount of $6.9 million. Robert Grammen received a total of
22,027 shares of the Company’s common stock and a promissory note in the principal amount of $0.1 million. The notes have a 36-
month term with maturity in April 2024. In October 2021, TQLA sold its promissory note in the principal amount of $6.9 million.

On February 5, 2021, the Company paid other liabilities of $0.7 million due to Intersect and TQLA.

During  2022,  the  Company  entered  into  a  Secured  Line  of  Credit  Promissory  Note  with  TQLA  and  amended  it  twice.  On
October 7, 2022, the Company entered into a Note Purchase Agreement with Aegis Security Insurance Company, and repaid the TQLA
Note with a portion of the proceeds. Details regarding the two transactions are set forth in Note 13. TQLA LLC is owned by Stephanie
Kilkenny and her husband, Patrick Kilkenny. Patrick Kilkenny is also the principal owner of Aegis Security Insurance Company.

Short-term Advance

During  December  2022,  LD  Investments  advanced  the  Company  $0.7  million.  The  principal  owner  of  LD  Investments  is

Patrick Kilkenny.

19. Subsequent Events

Common Stock Issuance

In January 2023, the Company issued 333,527 shares of common stock under its 2016 Equity Incentive Plan. 224,999 of the
shares were issued to the members of the Board of Directors as quarterly compensation and 108,528 shares were issued to employees
as part of a retention bonus.

F-24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 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, 2022.

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,  2022  using  the  criteria  established  in  Internal  Control-Integrated  Framework  (2013)  issued  by  the
Committee  of  Sponsoring  Organizations  of  the  Treadway  Commission  (“COSO”).  With  the  participation  of  our  Chief  Executive
Officer  and  Chief  Financial  Officer  (principal  financial  and  accounting  officer),  our  management  conducted  an  evaluation  of  the
effectiveness of our internal control over financial reporting as of December 31, 2022 based on the framework in Internal Control—
Integrated  Framework  issued  by  the  Committee  of  Sponsoring  Organizations  of  the  Treadway  Commission  (“COSO”).  While  our
initial  assessment,  completed  on  December  31,  2022  deemed  internal  controls  effective,  based  upon  a  further  evaluation  of  market
conditions  during  our  annual  audit,  which  was  conducted  subsequent  to  December  31,  2022,  we  modified  management’s  initial
estimates and projections used in our asset impairment in a manner that caused audit adjustments. Accordingly, management concluded
there was a material weakness in our internal control over financial reporting as of December 31, 2022 based on the COSO framework
criteria since management lacked a formal policy of inputs in testing for impairment resulting in adjusting journal entries.

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, 2022

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 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.

Not applicable.

28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 2023 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2022.

Item 11. EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to our Proxy Statement for the 2023 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2022.

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 2023 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2022.

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 2023 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2022.

Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

The information required by this item is incorporated by reference to our Proxy Statement for the 2023 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2022.

29

 
 
 
 
 
 
 
 
 
 
 
 
 
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, 2022 and 2021
Consolidated Statements of Operations for the Years Ended December 31, 2022 and 2021
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2022 and 2021
Consolidated Statements of Cash Flows for the Years Ended December 31, 2022 and 2021
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

10.1

10.2

10.3

10.4

10.5

10.6

10.7

10.8

  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 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.

  Certificate of Amendment of Articles of Incorporation, filed as an Exhibit to the Company’s Current Report on Form 8-

K dated August 13, 2021 and filed on August 31, 2021 and incorporated by reference herein.

  Certificate  of Amendment  to  Designation  of  Series  B  Preferred  Stock,  filed  as  an  Exhibit  to  the  Company’s  Current

Report on Form 8-K filed on October 25, 2021 and incorporated herein by reference.

  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.

  Warrant  dated  October  26,  2021  issued  to  the  Purchaser  of  Series  B  Preferred  Stock,  filed  as  an  Exhibit  to  the

Company’s Current Report on Form 8-K filed on October 25, 2021 and incorporated herein by reference.

  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.

  Asset Purchase Agreement, filed as Exhibit 1.1 to the Registrant’s Current Report on Form 8-K dated September 12,

2019 and filed on September 16, 2019 and incorporated by reference herein.

  Form of Secured Convertible Note, filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated April 19,

2021 and filed on April 23, 2021 and incorporated by reference herein.

  Form of Warrant, filed as Exhibit 4.1 to the Registrant’s Current Report on Form 8-K dated July 30, 2021 and filed on

August 5, 2021 and incorporated by reference herein.

  Note Purchase Agreement dated as of October 6, 2022 among Aegis Security Insurance Company, Eastside Distilling,
Inc.  and  Craft  Canning  +  Bottling  LLC.,  filed  as  Exhibit  10.1  to  the  Company’s  Current  Report  on  Form  8-K  dated
October 7, 2022 and filed on October 13, 2022 and incorporated herein by reference.

  Secured  Promissory  Note  dated  as  of  October  6,  2022  issued  by  Eastside  Distilling,  Inc.  to Aegis  Security  Insurance
Company,  filed  as  Exhibit  10.1  to  the  Company’s  Current  Report  on  Form  8-K  dated  October  7,  2022  and  filed  on
October 13, 2022 and incorporated herein by reference.

  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.

10.9+

  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.

31.1*
32.1*
101.INS*
101.SCH*
101.CAL*
101.DEF*
101.LAB*
101.PRE*
104

  Certification of Chief Executive Officer and Chief Financial Officer pursuant to Rule 13a-14(a).
  Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
  Inline XBRL Instance Document
  Inline XBRL Taxonomy Schema Linkbase Document
  Inline XBRL Taxonomy Calculation Linkbase Document
  Inline XBRL Taxonomy Definition Linkbase Document
  Inline XBRL Taxonomy Labels Linkbase Document
  Inline XBRL Taxonomy Presentation Linkbase Document
  Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)

*

  Filed herewith.

Item 16. FORM 10-K SUMMARY

None.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
   
 
 
30

 
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/ Geoffrey Gwin
  Geoffrey Gwin

Chief 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

  Title

  Date

/s/ Geoffrey Gwin
Geoffrey Gwin

/s/ Elizabeth Levy-Navarro
Elizabeth Levy-Navarro

/s/ Robert Grammen
Robert Grammen

/s/ Stephanie Kilkenny
Stephanie Kilkenny

/s/ Eric Finnsson
Eric Finnsson

/s/ Joseph Giansante
Joseph Giansante

Chief Executive Officer and Chief Financial Officer

  March 31, 2023

  Chairman of the Board

  March 31, 2023

  Director

  Director

  Director

  Director

31

  March 31, 2023

  March 31, 2023

  March 31, 2023

  March 31, 2023

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

Exhibit 31.1

I, Geoffrey Gwin certify that:

1. I have reviewed this Annual 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, 2023

/s/ Geoffrey Gwin
Geoffrey Gwin
Chief Executive Officer and Chief Financial Officer

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 32.1

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

I,  Geoffrey  Gwin,  Chief  Executive  Officer  and  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 Annual Report of Eastside Distilling, Inc. on Form 10-K for the
period  ended  December  31,  2022  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, 2023

/s/ Geoffrey Gwin

By:
Name:Geoffrey Gwin
Title: Chief Executive Officer and Chief Financial Officer