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
FY2023 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, 2023

☐ 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. ☐

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
If  securities  are  registered  pursuant  to  Section  12(b)  of  the  Act,  indicate  by  check  mark  whether  the  financial  statements  of  the
registrant included in the filing reflect the correction of an error to previously issued financial statements. ☐

Indicate  by  check  mark  whether  any  of  those  error  corrections  are  restatements  that  required  a  recovery  analysis  of  incentive-based
compensation received by any of the registrant’s executive officers during the relevant recovery period pursuant to §240.10D-1(b). ☐

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, 2023, the last business day of the
registrant’s  most  recently  completed  second  fiscal  quarter  was  $4,351,325  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 April 1, 2024, 1,705,987 shares of our common stock were outstanding.

Documents Incorporated by Reference: None.

 
 
 
 
 
 
 
 
 
EASTSIDE DISTILLING, INC.

FORM 10-K

December 31, 2023

TABLE OF CONTENTS

Business
Risk Factors
Unresolved Staff Comments
Cybersecurity
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

PART I
Item 1.
Item 1A.
Item 1B.
Item 1C.
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

Page

4
8
17
17
18
18
18

19
19
19
24
F-1
25
25
26
26

26
26
26
26
26

27
27
28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.

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.

3

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 Craft Canning + Printing (“Craft
C+P”) segment provides digital can printing to customers in the craft beverage industry operating throughout the Pacific Northwest as
well as other states. We also provide mobile canning services to the craft beverage industry in Oregon. In addition to these services we
offer co-packing services from a single fixed site in Portland, Oregon. Our Spirits segment manufactures, blends, bottles, markets and
sells a wide variety of alcoholic beverages under recognized brands in 23 U.S. states. Across both businesses we employ 47 people in
the United States.

Mission and Strategy

Our mission is to offer great products and services in the craft beverage space.

This includes advanced digital can printing decoration with custom graphics and co-packing services with distinct capability
and craftsmanship serving the craft beer, cider, and kombucha among other beverage segments. Craft C+P offers digital can printing to
customers and co-packing services.

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.

Our strategy is to expand our two distinct businesses – Craft C+P and Spirits in our regional market where our brand equity
and concentration of investment will have the greatest return. 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. These two segments are detailed below.

Segments

Craft Canning + Printing

Digital Can Printing

In April 2022, we initiated operations of an innovative digital can printing facility that allows us to digitally print high quality
graphics on aluminum beverage cans. This technology offers greater flexibility than traditional decoration methods and initially was
directed toward smaller craft beverage manufacturers seeking custom graphics of limited releases, vintages, partnerships, and special
events.  This  investment  in  digital  printing  at  Craft  C+P  allows  the  Company  the  ability  to  offer  unparalleled  customization  and
flexibility  to  craft  beverage  producers  seeking  direct  printing  for  canning  projects  of  all  sizes,  while  having  an  annual  production
capacity of over 20 million cans. One of Craft C+P’s many goals for 2024 is to significantly increase its production capacity.

4

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Co-packing Facility

We offer co-packing services for non-alcoholic canned beverages including CBD soda waters in Portland, Oregon through a

mobile co-packing network and one fixed co-packing location.

Mobile Canning

Our  mobile  canning  business  is  located  in  Portland,  Oregon.  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.

Spirits

Since  2014  we  have  developed  or  acquired  award-winning  spirits  while  evolving  to  meet  the  growing  demand  for  quality
products  and  services  associated  within  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.

● 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.

● 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.

5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Production and Supply

Digital printing customers must make a significant investment and bear substantial risks when converting their supply chain to
digital printed cans. Customers rely on our ability to produce and supply critical components on a timely basis. Likewise, Craft C+P
has made significant investments in technology, processes and its supply chain to deliver digitally printed cans ready for co-packing.
We have a limited number of contracts with both equipment and material suppliers as well as logistics providers that form the core of
our supply chain.

Our  Spirits  business  production  and  supply  chain  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.

6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Significant Customers

Sales  to  one  customer,  the  Oregon  Liquor  Control  Commission,  accounted  for  approximately  19%  and  18%  of  our

consolidated sales for the years ended December 31, 2023 and 2022, respectively.

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.

Seasonality

Our Craft C+P business typically has peak sales mid to late summer. Our spirits 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.

Competition

We are the only digital can printing business in the United States operating in the Pacific Northwest. However, we compete
with  other  digital  can  decorating  companies  in  other  regional  markets  and  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.

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 due to their scale
and  ability  to  more  effectively  leverage  the  three-tier  distribution  system.  Our  spirits  business  has  been  repositioned  to  compete
regionally in key markets where we have the greatest competitive advantage.

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.

7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.

Employees

As of April 1, 2024, we have 47 employees, 7 of whom are in sales and marketing, 33 in printing/production/canning/bottling,
and 7 of whom are in administration. We will continue to monitor our staffing while streamlining our operations for working capital
needs.

Geographic Information

Craft C+P operates in one state. Spirits currently sells its products in 23 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 2024.

We believe that we will continue to incur net losses in 2024. We also anticipate that our operating and investing cash needs
may exceed our income from sales in 2024. 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 2024.

On December 14, 2022, we announced the intent to pursue the sale of one or more of our spirits assets. Although the process is
ongoing, there is a possibility that we may not successfully sell a spirit asset and generate significant cash from the sale. Completion of
a sale on favorable terms, including the modification of certain debt provisions to allocate a portion of the proceeds for purposes other
than debt repayment, may also prove challenging.  

8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 may be unable to effectively service and refinance debt.

We have incurred significant debt under promissory notes and rely on payment terms from key customers. 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 2023, we refinanced debt, which include substantial restrictions
that could have important consequences, including the following:

● 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.

In  2023,  we  issued  preferred  equity  to  satisfy  a  significant  amount  of  debt,  which  included  interest  expense.  Our  secured
creditors also granted the Company exemptions on paying certain interest and fees and lengthened the maturities of some debt. There
are no assurances we will be able to secure additional debt exchanges or that they may be offered at terms that enable us to sustain
operations.

9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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.

Currently, Eastside has one executive employee, Mr. Gwin who functions as both Chief Executive Officer and Chief Financial

Officer. Mr. Gwin has no employment contract with the Company.

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.  In  addition,  financial  constraints
facing the Company has resulted in underinvestment in the Company’s spirits brands, which has had a negative impact on sales. 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. In the past two years at least
one distribution has significantly reduced its investment in our spirits brands which has had an adverse effect our business, sales and
growth. This could continue into the future. We have engaged new distributors, however they do not have the same scale as the former
distributor. We currently distribute our spirits in 23 states.

10

 
 
 
 
 
 
 
 
 
 
 
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.

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.

11

 
 
 
 
 
 
 
 
 
 
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.

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 resolve 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 cybersecurity breaches and cyber-related fraud.

We depend on information technology (“IT”) systems, networks, and services, encompassing internet sites, data hosting and
processing facilities, as well as hardware (including laptops and mobile devices), along with software and technical applications and
platforms.  Some  of  these  are  overseen,  hosted,  supplied,  and/or  utilized  by  third  parties  or  their  vendors,  supporting  us  in  the
administration of our business.

12

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
The escalation of IT security threats and the increasing sophistication of cyber-crime pose a potential hazard to the security of
our IT systems, networks, and services, as well as to the confidentiality, availability, and integrity of our data. Should the IT systems,
networks, or service providers we rely on encounter malfunctions or if we experience a loss or disclosure of sensitive information due
to  various  causes  such  as  catastrophic  events,  power  outages,  or  security  breaches,  and  our  business  continuity  plans  fail  to  address
these issues promptly, we could face disruptions in managing operations. This may result in reputational, competitive, and/or business
harm, potentially adversely impacting our business operations and financial condition. Furthermore, such incidents could lead to the
unauthorized  disclosure  of  critical  confidential  information,  causing  financial  and  reputational  damage  due  to  the  loss  or
misappropriation  of  confidential  information  belonging  to  us,  our  partners,  employees,  customers,  suppliers,  or  consumers.  In  such
scenarios, significant financial and other resources might be required to rectify the damage caused by a security breach or to repair and
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.

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.

13

 
 
 
 
 
 
 
 
 
 
 
 
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 general 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.

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.

14

 
 
 
 
 
 
 
 
 
 
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 have fallen out of compliance with the requirements for continued listing on Nasdaq.

We had fallen out of compliance with the requirements for continued listing of our common stock on Nasdaq. Specifically,
Nasdaq Listing Rule 5550(b)(1) requires that the stockholders’ equity of a listed company must exceed $2.5 million. As of December
31, 2023, we had stockholders’ equity of $0.9 million. We are currently reviewing potential transactions that, if implemented, could
remedy the shortfall in our stockholders’ equity. We do not know at this time, however, whether we will be able to remedy the non-
compliance.  Moreover,  even  if  we  are  able  to  remedy  the  current  non-compliance,  if  we  continue  to  be  unprofitable,  stockholders’
equity  may  again  fall  below  the  requirement  for  continued  listing,  which  could  result  in  our  common  stock  being  removed  from
NASDAQ to the facilities of OTC Markets. Losing our NASDAQ listing will make it more challenging to secure growth capital critical
to executing our business plan.

In 2023, the Company reduced its debt burden by issuing Series C Preferred Stock that can be converted over time into

1,838,000 shares of common stock, which substantially increased the number of potential shares outstanding.

On September 29, 2023, we issued 296,722 shares of common stock and 200,000 shares of Series C Preferred Stock to The
B.A.D. Company, LLC (the “SPV”) in exchange for cancellation by the four members of the SPV of $6.5 million in debt. The 200,000
shares  of  Series  C  Preferred  Stock  can  be  converted  into  a  total  of  1,838,000  shares  of  our  common  stock;  provided,  however,  that
Series C Preferred Stock can only be converted if, upon completion of the conversion, the common stock owned by the SPV and its
affiliates  would  be  less  than  9.9%  of  the  total  outstanding  common  stock. Therefore,  since  the  SPV  and  its  affiliates  presently  own
19.9% of the outstanding common stock, the SPV cannot convert any of the Series C shares. If in the future, however, the SPV sells
common stock and reduces its ownership of the outstanding common stock below 9.9%, it will be able to convert its Series C Preferred
shares  from  time  to  time  and  offer  the  common  shares  for  sale.  This  transaction  reduced  debt.  However  it  increased  the  potential
amount of common stock that could be sold which over time could increase the amount of stock sold to the public.

15

 
 
 
 
 
 
 
 
 
 
 
 
Sales  of  our  stock  or  use  of  our  common  stock  to  satisfy  obligations  such  as  the  exchange  transaction  completed  in  2023,  may
impact the market price of our common stock 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 historic low price, may cause dilution to our shareholders and could adversely affect the market price of our common
stock.

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.  In  addition,  we  have  entered  into  certain  agreements  associated  with  the  2023  debt  for  preferred  C
exchange that will cause further dilution to our equity owners if we issue our common stock at a price below $3.05 per share.

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,  2023  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  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.  If  the  market  price  of  our  common  stock  rises
above the exercise price of the warrants or the conversion price of the convertible instruments during the terms that these derivative
securities are outstanding, the holders are likely to take advantage of the opportunity to profit by exercising their warrants or converting
their convertibles and then selling the common stock into the market. For that reason, we may find it more difficult to raise additional
equity capital while we have these derivatives outstanding.

16

 
 
 
 
 
 
 
 
 
 
 
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.

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 1C. CYBERSECURITY

We have developed and implemented a cybersecurity risk management program that is designed to protect the confidentiality,
integrity,  and  availability  of  the  Company’s  data  and  systems.  Our  cybersecurity  risk  management  program  includes  a  cybersecurity
incident response plan.

Our  cybersecurity  risk  management  program  is  integrated  into  our  overall  enterprise  risk  management  program,  and  shares
common  methodologies,  reporting  channels  and  governance  processes  that  apply  across  the  enterprise  risk  management  program  to
other legal, compliance, strategic, operational, and financial risk areas.

Our cybersecurity risk management program includes:

● A risk assessment process designed to help identify material cybersecurity risks to our critical systems, information, services,

and our broader enterprise IT environment;

● A  security  team  principally  responsible  for  managing  (1)  our  cybersecurity  risk  assessment  processes,  (2)  our  security

controls, and (3) our response to cybersecurity incidents;

● The  use  of  external  service  providers,  where  appropriate,  to  assess,  test  or  otherwise  assist  with  aspects  of  our  security

controls;

● Cybersecurity awareness training of our employees, incident response personnel, and senior management; and

● A cybersecurity incident response plan that includes procedures for responding to cybersecurity incidents.

Additionally,  the  Company  assesses  and  manages  cybersecurity  threats  associated  with  its  third-party  service  providers’
information technology systems that could compromise the Company’s information security or data. Identified cybersecurity threats are
communicated to management for review, response and mitigation as appropriate.

As of the date of this filing, we have not identified risks from known cybersecurity threats, including as a result of any prior
cybersecurity incidents, that have materially affected us, including our operations, business strategy, results of operations, or financial
condition. We face risks from cybersecurity threats that, if realized, are likely to materially affect us, including our operations, business
strategy, results of operations, or financial condition. For additional information, see Part I, Item 1A: Risk Factors— Risks Relating to
our Business: We are susceptible to cybersecurity breaches and cyber-related fraud.

17

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cybersecurity: Governance

Our  Board  of  Directors  considers  cybersecurity  risk  within  the  Board’s  risk  oversight  function. The  Board  of  Directors  has
charged management with the responsibility for oversight of cybersecurity risks and incidents and any other risks and incidents relevant
to the Company’s computerized information system controls and security. The Board and its Audit Committee oversee management’s
implementation of our cybersecurity risk management program.

Implementation  and  maintenance  of  our  IT  systems  has  been  outsourced  to  a  third-party  contractor:  Tyler  Melton
Technologies, LLC (“TMT”), which has over ten years of experience in support of cybersecurity for business enterprises. Supervision
of the services provided by TMT for the Company is the responsibility of our Corporate Controller, who is charged with the role of
assessing  and  managing  our  material  risks  from  cybersecurity  threats.  Our  Corporate  Controller  reviews  the  efficacy  of  our
cybersecurity program from time to time as circumstances make it appropriate and annually in connection with the annual audit of the
Company’s  financial  statements.  Our  Corporate  Controller  renders  to  the  auditor  a  written  report  regarding  IT  general  controls,
including  cybersecurity  systems,  risk  assessment  and  monitoring  practices.  The  auditor  reviews  the  report  in  connection  with  its
assessment of the Company’s internal controls over financial reporting, and advises Company management if the report reveals flaws
in the Company’s internal controls. Copies of the Corporate Controller’s report are also given to the CEO/CFO and made available to
members  of  the  Board  of  Directors.  Copies  of  the  auditor’s  report  are  delivered  to  the  members  of  the  Board  of  Directors,  which
reviews and is responsible to cause a remediation of any material inadequacies in the controls environment.

Our Corporate Controller reports to our CEO/CFO on matters of cybersecurity, and together they carry responsibility for our
overall cybersecurity risk management program. Our CEO/CFO provides prompt reports to the Board regarding cybersecurity risks and
incidents as they are revealed, as well as periodic reports, as appropriate, regarding the Company’s cybersecurity program.

Item 2. PROPERTIES

We leased the following properties as of December 31, 2023:

Location

Principal Activities

Sq Ft

  Lease Termination

1601 South 92nd Place, Suite A, Seattle, WA 98108

  Craft C+P Operation

9,300  

10/01/2025

10100 SE Main St., Milwaukie, OR 97222
4736 SE 24th Street, Portland, OR 97202

2321 NE Argyle, Unit D, Portland, OR 97211

Item 3. LEGAL PROCEEDINGS

Distilling, Blending, Bottling,
Warehousing

  CBD Co-packing Operations

Craft C+P Operation / Corporate
Headquarters

17,971

9,000  

10/01/2026
05/31/2026

50,380  

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. The  Company  intends  to  defend  the  case
vigorously.

On December 15, 2020, Grover Wickersham filed a complaint in the United States District Court for the District 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.

18

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PART II

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

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

Shareholders

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

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

As  of  April  1,  2024,  there  were  1,705,987  shares  of  our  common  stock  outstanding,  which  were  held  by  76  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.

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.

19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Recent Developments

During 2023, we grew sales at Craft C+P and printed over 14 million cans. Digital can printing represents the majority of our
revenue as our customer base and excitement grows. Mobile canning sales continue to decrease as we focus on our digital can printing
opportunity. We have undertaken a restructuring of our spirits business decreasing overhead costs and unproductive sales activities.

During 2023, we supplemented cash flow with bulk spirit sales, as we have in other periods. The decline in spirits sales was

partially offset by direct sales of 300 barrels for $0.8 million during 2023 and nearly 1,500 barrels for $4.4 million during 2022.

At  the  beginning  of  2023,  we  started  a  restructuring  plan  to  lower  costs  and  prepare  the  brands  for  reinvestment.  While  a
substantial  amount  of  our  raw  materials,  such  as  our  whiskey,  is  owned  and  not  susceptible  to  price  inflation,  the  inflated  prices  of
shipping and other materials, such as glass, are expected to continue through 2024.

Results of Operations

Overview

Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022

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

Net sales
Cost of sales

Gross profit
Sales and marketing expenses
General and administrative expenses
(Gain) loss on disposal of property and equipment

Total operating expenses

Loss from operations
Interest expense
Impairment loss
Loss on debt to equity conversion
Other income

Net loss
Preferred stock dividends
Net loss attributable to common shareholders

Gross margin

2023

2022

Variance

  $

10,798 
299 
10,499 
9,438 
1,061 
1,599 
4,646 
(364)  
5,881 
(4,820)  
(1,108)  
(364)  
(1,321)  
78 
(7,535)  
(150)  
(7,685)   $
10% 

  $

  $

20

  $

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)  
(150)  
(16,416)   $
18% 

(3,529)
(145)
(3,384)
(2,004)
(1,380)
(1,026)
(1,761)
(422)
(3,209)
1,829 
1,108 
7,089 
(1,321)
26 
8,731 
- 
8,731 

-8%

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Segment information is as follows for the years ended December 31, 2023 and 2022:

(Dollars in thousands)
Craft C+P
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net loss

Spirits
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Impairment loss
Net loss

Corporate
Total operating expenses
Loss on debt to equity conversion
Net loss

2023

2022

Variance

  $

  $

  $

  $

  $

  $

6,817    $
6,712   
6,829   
(117)  
2,637   
(2,749)   $

3,981    $
3,787   
2,609   
1,178   
1,476   
364   
(601)   $

1,768    $
1,321   
(4,185)   $

5,626    $
5,526   
6,341   
(815)  
3,494   
(4,249)   $

8,701    $
8,357   
5,101   
3,256   
2,532   
7,453   
(6,781)   $

3,064    $
-   
(5,236)   $

1,191 
1,186 
488
698 
(857)
1,500 

(4,720)
(4,570)
2,492 
(2,078)
1,056 
(7,089)
6,180 

1,296 
1,321 
1,051 

Corporate  consists  of  key  executive  and  accounting  personnel  and  corporate  expenses  such  as  public  company  and  board

costs, as well as interest on debt.

Sales

Sales were $10.8 million and $14.3 million for the years ended December 31, 2023 and 2022, respectively.

Craft C+P

Sales increased for the year ended December 31, 2023 attributable to growth in digital can printing sales. Craft C+P has made
substantial investments in digital printing de-emphasizing legacy businesses, including mobile canning. During the year, lower mobile
canning sales reduced mobile service revenues and the sales of undecorated cans were replaced with digital printing sales.

Spirits

Spirits  sales  decreased  for  the  year  ended  December  31,  2023.  The  primary  reason  for  the  reduction  was  significant  bulk
spirits sales that we completed during 2022. For the year ended December 31, 2023, we sold 300 barrels for gross proceeds of $0.8
million. For the year ended December 31, 2022, we sold nearly 1,500 barrels for gross proceeds of $4.4 million.

Sales of tequila decreased during 2023, as we redirected investment into our higher margin Oregon brands. Lower, but more

profitable tequila sales substantially reduced revenue in the spirits segment.

21

 
 
 
 
   
   
 
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
    
 
  
 
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
Customer programs and excise taxes

Customer programs and excise taxes were $0.3 million and $0.4 million for the years ended December 31, 2023 and 2022,
respectively. Spirits discounts were lower for the year ended December 31, 2023 due to lower sales volumes. During the second quarter
of 2022, as part of Craft’s asset acquisition, we offered a discount of $0.1 million to the beverage maker for our printing and canning
services.

Cost of Sales

Cost  of  sales  consists  of  all  direct  costs  related  to  both  spirits  and  canning  for  raw  materials,  service,  labor,  overhead,
packaging, and in-bound freight charges. Cost of sales were $9.4 million and $11.4 million for the years ended December 31, 2023 and
2022, respectively.

Craft C+P

Cost of sales increased for the year ended December 31, 2023 due to growth in printing sales volumes and related inventory
costs and scrap related to the printer, partially offset by decreased labor costs. Cost of sales decreased for the year ended December 31,
2023  due  to  reduced  labor  costs  and  an  adjustment  to  depreciation  based  on  the  digital  can  printer’s  hours  of  production,  offset  by
increased scrap related to the printer.

Spirits

Cost of sales decreased for the year ended December 31, 2023 due to lower bulk spirits and distributor sales, in addition to

lower tequila volumes and a shift to a higher mix of vodka sales.

Gross Profit

Gross profit is calculated by subtracting the cost of products sold and services rendered from net sales. Gross profit was $1.1
million and $2.4 million for the years ended December 31, 2023 and 2022, respectively. Bulk sales gross profit was $0.6 million and
$2.4 million for the years ended December 31, 2023 and 2022, respectively.

Gross  margin  is  gross  profit  stated  as  a  percentage  of  net  sales.  Our  gross  margin  was  10%  and  18%  for  the  years  ended

December 31, 2023 and 2022, respectively.

Craft C+P

Craft C+P’s gross margin increased for the year ended December 31, 2023 primarily due to continued growth in can printing

activities.

Spirits

Gross margin decreased for the year ended December 31, 2023 primarily due to lower sales of bulk spirits in 2023 compared

to the prior year and a greater mix of lower margin products such as vodka.

Sales and Marketing Expenses

Sales  and  marketing  expenses  were  $1.6  million  and  $2.6  million  for  the  years  ended  December  31,  2023  and  2022,

respectively, due to lower sponsorship costs and reduced headcount as part of spirits restructuring.

General and Administrative Expenses

General and administrative expenses were $4.6 million and $6.4 million for the years ended December 31, 2023 and 2022,

respectively, primarily due to decreased professional fees and reduced headcount.

22

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest Expense

Interest  expense  was  $1.1  million  and  $2.2  million  for  the  years  ended  December  31,  2023  and  2022,  respectively.  The

decrease was primarily due to the amortization of debt issuance costs on agreements that matured during 2022.

Loss on Debt to Equity Conversion

On September 29, 2023, as part of the debt to equity transaction referred to below, we issued 296,722 shares of common stock
and 200,000 shares of Series C Preferred Stock. In exchange for that equity, our debts to the members of the SPV were reduced by a
total of $6.5 million. During the year ended December 31, 2023, we recognized a loss on the debt to equity conversion of $1.3 million.

Net Income (Loss)

Net loss was $7.5 million and $16.3 million for the years ended December 31, 2023 and 2022, respectively, and included $0.4
million  and  $7.5  million  for  an  impairment  charge  related  to  the Azuñia  assets  for  the  years  ended  December  31,  2023  and  2022,
respectively.

Preferred Stock Dividends

Preferred stock dividends were $0.2 million for both years ended December 31, 2023 and 2022, respectively, representing the

Series B preferred stock dividend of 6% per annum.

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 financing to meet our operating needs.

We had an accumulated deficit of $82.7 million as of December 31, 2023, having incurred a net loss of $7.5 million during the

year ended December 31, 2023.

On September 29, 2023 we entered into a Debt Satisfaction Agreement with our four principal creditors (the “DSA”). Pursuant
to the DSA, $6.5 million of secured debt classified as current liabilities was cancelled in exchange for the issuance of 296,722 shares of
common stock and 200,000 shares of Series C Preferred Stock. As a result, as of December 31, 2023, we had $0.4 million of cash on
hand with working capital of $0.3 million, an increase of $6.7 million from negative working capital of $(6.4) million as of December
31, 2022.

Our ability to meet our ongoing operating cash needs over the next 12 months depends on asset sales, external financing and
improving operating results. The availability of external financing will be largely dependent on improvement in performance, including
higher  digital  can  printing  revenues  and  improved  gross  margins  at  Craft  C+P  as  well  as  operational  improvements  in  our  Spirits
segment.

Our cash flow results for the year ended December 31, 2023 and 2022 were as follows:

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

2023

2022

  $
  $
  $

(1.8)   $
0.1    $
1.4    $

(0.9)
(2.3)
0.6 

23

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
Operating Activities

Total cash used in operating activities was $1.8 million during the year ended December 31, 2023 compared to cash used of
$0.9 million during the year ended December 31, 2022. The increase in cash used was primarily attributable to our continued net losses
and decreased accrued interest.

Investing Activities

Total  cash  provided  by  investing  activities  was  $0.1  million  during  the  year  ended  December  31,  2023  representing  net
proceeds  from  purchases  and  sales  of  fixed  assets.  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.

Financing Activities

Total cash provided by financing activities was $1.4 million during the year ended December 31, 2023 primarily consisted of
proceeds from the issuance of stock. Total cash provided by financing activities was $0.6 million during the year ended December 31,
2022 primarily consisted of net proceeds from sale of a note payable to 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  to  our  secured  credit  facilities  and  $1.2  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,  2023,  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.

As of December 31, 2023, as a result of the review described above, we found the Azuñia brand to be impaired and reduced its

carrying cost by $0.4 million.

Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

24

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 2023 and 2022
Consolidated Statements of Operations for the Years Ended December 31, 2023 and 2022
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2023 and 2022
Consolidated Statements of Cash Flows for the Years Ended December 31, 2023 and 2022
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, 2023
and 2022, 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, 2023, 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, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the two-year period ended
December 31, 2023, 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 8 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.

The Woodlands, TX

April 1, 2024

F-2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Balance Sheets
December 31, 2023 and 2022
(Dollars in thousands, except share and per share)

2023

2022

  $

  $

  $

Assets
Current assets:

Cash
Trade receivables, net
Inventories
Prepaid expenses and other 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 (Deficit)
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
Secured credit facilities, related party
Secured credit facilities, net of debt issuance costs
Note payable, related party
Notes payable, net of current portion

Total liabilities

Commitments and contingencies (Note 14)

Stockholders’ equity (deficit):

Common stock, $0.0001 par value; 6,000,000 shares and 1,750,000 shares
authorized as of December 31, 2023 and 2022, respectively; 1,705,987 and
809,963 shares issued and outstanding as of December 31, 2023 and 2022,
respectively
Preferred stock, $0.0001 par value; 100,000,000 shares authorized; 2,500,000
Series B shares issued and outstanding as of both December 31, 2023 and
2022
Preferred stock, $0.0001 par value; 240,000 shares authorized; 200,000 Series
C shares issued and outstanding as of December 31, 2023 and 0 shares issued
and outstanding as of December 31, 2022
Additional paid-in capital
Accumulated deficit

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

  $

403    $
559   
3,212   
363   
4,537   
4,768   
2,602   
5,005   
568   
17,480    $

2,076    $
575   
88   
-   
92   
486   
888   
-   
4,205   
1,824   
2,700   
342   
-   
7,556   
16,627   

-   

-   

-   
83,559   
(82,706)  
853   
17,480    $

723 
836 
4,442 
619 
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 

- 

- 

- 
73,505 
(75,021)
(1,516)
21,476 

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, 2023 and 2022
(Dollars and shares in thousands, except per share)

2023

2022

Sales
Less customer programs and excise taxes

  $

Net sales
Cost of sales

Gross profit

Operating expenses:

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

Total operating expenses

Loss from operations
Other income (expense), net

Interest expense
Impairment loss
Loss on debt to equity conversion
Other income

Total other income (expense), net

Loss before income taxes
Provision for income taxes
Net loss
Preferred stock dividends
Net loss attributable to common shareholders

Basic and diluted net loss per common share

Basic and diluted weighted average common shares outstanding

  $

  $

10,798    $
299   
10,499   
9,438   
1,061   

1,599   
4,646   
(364)  
5,881   
(4,820)  

(1,108)  
(364)  
(1,321)  
78   
(2,715)  
(7,535)  
-   
(7,535)  
(150)  
(7,685)   $

(7.04)   $
1,091   

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)
(150)
(16,416)

(21.40)
767 

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

F-4

 
 
 
 
 
   
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Stockholder’s Equity (Deficit)
Years Ended December 31, 2023 and 2022
(Dollars and shares in thousands)

Series B
Preferred Stock    

Series C

Preferred Stock     Common Stock     Paid-in    Accumulated   

Total
Stockholders’
Equity

  Shares    Amount    Shares    Amount    Shares    Amount    Capital   

Deficit

(Deficit)

    2,500    $

-     

-    $

-     

740    $

-    $72,003    $

(58,605)   $

13,398 

-     

-     

-     

-     

-     

-     

3     

-     

3 

-     

-     

-     

-     

28     

-     

315     

-     

315 

-     

-     
-     
-     
-     

-     

-     
-     
-     
-     

-     

-     

-     
-     
-     
-     

-     

9     

-     

205     

-     

205 

-     
-     
-     
-     

-     
10     
23     
-     

-     
-     
-     
-     

630     
199     
150     
-     

-     
-     
(150)    
(16,266)    

630 
199 
- 
(16,266)

-    $

-     

810    $

-    $73,505    $

(75,021)   $

(1,516)

    2,500    $

-     

-     

-     

-     

139     

-     

568     

-     

568 

-     
-     
-     
-     
-     

-     
-     
-     
-     
-     

-     
-     
200     
-     
-     

-     
-     
-     
-     
-     

24     
343     
297     
93     
-     

-     
109     
-      1,396     
-      7,831     
150     
-     
-     
-     

-     
-     
-     
(150)    
(7,535)    

109 
1,396 
7,831 
-
(7,535)

    2,500    $

-     

200    $

-      1,706    $

-    $83,559    $

(82,706)   $

853 

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

F-5

(Shares and dollars in
thousands)
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
Issuance of common
stock for services by third
parties
Issuance of common
stock for services by
employees
Shares issued for cash
Debt to equity conversion   
Preferred stock dividends    
Net loss
Balance, December 31,
2023

 
 
 
 
 
 
   
 
   
   
   
   
   
   
   
   
   
 
 
Eastside Distilling, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
Years Ended December 31, 2023 and 2022
(Dollars in thousands)

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

Depreciation and amortization
Bad debt expense
Other income
Impairment loss
(Gain) loss on disposal of assets
Write off of obsolete fixed assets
Inventory reserve
Loss on debt to equity conversion
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
Interest accrued to secured credit facilities, related party
Payment of accrued interest on secured credit facilities, 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
Cash Flows From Investing Activities:
Proceeds from sale of fixed assets
Purchases of property and equipment
Net cash provided by (used in) investing activities

Cash Flows From Financing Activities:

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
Debt exchanged for equity
Accrued interest rolled into notes payable
Exchange of assets for services
Future proceeds related to installment sales of equipment

2023

2022

  $

(7,535)   $

(16,266)

1,356   
92   
(25)  
364   
(364)  
25   
42   
1,321   
13   
118   
(142)  
-   
-   
424   
(348)  
109   
568   
-   

135   
1,219   
364  
1,085   
592   
(756)  
556   
70   
(1,119)  
(1,836)  

298   
(194)  
104   

1,396   
56   
-   
-   
(40)  
-   
1,412   

(320)  
723   
403    $

758    $

1,308   

150    $
-    $
700    $
6,510    $
241    $
77    $
365    $

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)

180 
(2,497)
(2,317)

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

(2,553)
3,276 
723 

959 
951 

150 
630 
770 
- 
- 
- 
- 

  $

  $

  $
  $
  $
  $
  $
  $
  $

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, 2023 

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 47 people in the United States.

The Company operates a beverage packaging and services business that operates in the beverage segment. During 2022, the
Company made substantial investments to expand its product offerings to include digital can printing in the Pacific Northwest (together
Craft  Canning  +  Printing,  “Craft  C+P”).  Craft  C+P  operates  mobile  filling  lines  and  offers  co-packing  services  with  end-to-end
production capabilities in Portland, Oregon.

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.

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 financing. The Company has been dependent on raising capital from debt and equity financing to meet the
Company’s operating needs.

The Company had an accumulated deficit of $82.7 million as of December 31, 2023, having incurred a net loss of $7.5 million

during the year ended December 31, 2023.

The Company reduced debt in 2023 through a debt for preferred swap. However, 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.  In  addition,  the  Company  has  been
negotiating with creditors to reduce the interest burden and improve cash flow. if the Company is unable to reach an agreement with
creditors  or  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,  2023  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, 2023 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
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.

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.

F-7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

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 spirits 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.

In the Craft C+P segment, sales are recognized when printed cans are delivered or when mobile filling services are performed.

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 each of the years ended December 31,
2023 and 2022.

Excise Taxes

The Company is responsible for compliance with the Alcohol and Tobacco Tax and Trade Bureau (“TTB”) regulations, which
includes  making  timely  and  accurate  excise  tax  payments.  The  Company  is  subject  to  periodic  compliance  audits  by  the  TTB.
Individual states also impose excise taxes on alcoholic beverages in varying amounts. The Company calculates its excise tax expense
based upon units produced and on its understanding of the applicable excise tax laws. Excise taxes totaled $0.1 million and $0.2 million
for the years ended December 31, 2023 and 2022, 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. Raw materials 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 expenses totaled $0.2 million and $0.7 million
for the years ended December 31, 2023 and 2022, respectively.

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.

F-8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

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, 2023, one distributor represented 18% of trade receivables. As of December 31, 2022, one distributor
represented  15%  of  trade  receivables.  Sales  to  one  distributor  customer  accounted  for  19%  of  consolidated  sales  for  the  year  ended
December 31, 2023. Sales to one distributor and one wholesale customer together accounted for 40% of consolidated sales for the year
ended December 31, 2022.

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, 2023 and 2022, 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, 2023 or 2022. 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, 2023 and 2022, 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, 2023

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  12.5  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. As  of  December  31,  2023,  the
Company performed a qualitative assessment of certain of its intangible and then performed a quantitative analysis after which it was
determined that the Azuñia assets were impaired and reduced its carrying cost by $0.4 million.

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, 2023 and determined that they were
not impaired.

F-10

 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

Comprehensive Income

The Company did not have any other comprehensive income items in either the year ended December 31, 2023 or 2022.

Accounts Receivable Factoring Program

The Company had two accounts receivable factoring programs: one for its spirits customers (the “spirits program”) that had a
zero balance as of December 31, 2023 and another for its co-packing customers (the “co-packing program”) that terminated in August
2023. 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 $0.7 million of invoices and incurred $20,821 in fees associated with the factoring programs during
the year ended December 31, 2023.

Recently Issued Accounting Pronouncements

In  November  2023,  the  FASB  issued ASU  2023-07,  Segment  Reporting  (Topic  280):  Improvements  to  Reportable  Segment
Disclosures  (“ASU  2023-07”).  ASU  2023-07  seeks  to  improve  disclosures  about  a  public  entity’s  reportable  segments  and  add
disclosures around a reportable segment’s expenses. The updated guidance is effective for the Company for annual periods beginning
January 1, 2024, and interim periods within fiscal years beginning January 1, 2025. The Company does not expect the adoption of this
ASU to have a material impact on its financial statements and disclosures.

In  December  2023,  the  FASB  issued  ASU  2023-09,  Income  Taxes  (Topic  740):  Improvements  to  Income  Tax  Disclosures
(“ASU  2023-09”).  ASU  2023-09  seeks  to  improve  transparency  in  income  tax  disclosures  by  requiring  consistent  categories  and
greater disaggregation of information in the rate reconciliation and income taxes paid disclosures. The updated guidance is effective for
the  Company  on  January  1,  2025.  The  Company  does  not  expect  the  adoption  of  ASU  2023-09  to  have  a  material  impact  on  its
financial statements and disclosures.

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.

4. Business Segment Information

The Company’s internal management financial reporting consists of Craft C+P, Eastside spirits and corporate. 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 multiple mobile lines in Oregon. 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 to brokers in control states. The Company’s principal
area of operation is in the U.S. It has one spirits customer that represents 19% of its revenue. Corporate consists of key executive and
accounting personnel and corporate expenses such as public company and board costs, as well as interest on debt.

The  measure  of  profitability  reviewed  are  condensed  statements  of  operations  and  gross  margins. 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.

F-11

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

Segment information was as follows for the years ended December 31:

(Dollars in thousands)
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) loss on disposal of property and equipment
Stock compensation

Spirits
Sales
Net sales
Cost of sales
Gross profit
Total operating expenses
Net loss
Gross margin

Depreciation and amortization
Significant noncash items:

(Gain) loss on disposal of property and equipment
Impairment loss

Corporate
Total operating expenses
Net loss

Interest expense
Significant noncash items:
Stock compensation
Loss on debt to equity conversion

2023

2022

  $

  $

  $

  $

6,817 
6,712 
6,829 
(117)  
2,637 
(2,749)  
-2% 

  $

12 
1,207 

(367)  
- 

  $

3,981 
3,787 
2,609 
1,178 
1,476 
(601)  
31% 

  $

149 

  $

  $

  $

3 
364 

  $

1,768 
(4,185)  

1,096 

  $

246 
1,321 

5,626 
5,526 
6,341 
(815)
3,494 
(4,249)
-15%

44 
1,359 

65 
338 

8,701 
8,357 
5,101 
3,256 
2,532 
(6,781)
39%

161 

(7)
7,453 

3,064 
(5,236)

2,172 

325 
- 

Craft C+P’s sales increased from growth in its digital can printing revenues, offset by lower mobile revenues. Spirits’ sales in
2022 included bulk inventory sales of $4.4 million compared to $0.8 million in 2023. During the year ended December 31, 2023, the
Company undertook restructuring actions to reduce volumes in unprofitable market segments and incrementally restricting actions to
lower production costs and improve profitability.

F-12

 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
  
 
 
  
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

5. Inventories

Inventories consisted of the following as of December 31:

(Dollars in thousands)
Raw materials
Finished goods
Total inventories

2023

2022

2,253    $
959   
3,212    $

3,127 
1,315 
4,442 

  $

  $

6. Prepaid Expenses and Other Current Assets

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

(Dollars in thousands)
Prepayment of fixed assets
Prepayment of inventory
Future proceeds related to installment sales of equipment
Other
Total prepaid expenses and other current assets

  $

  $

2023

2022

-    $

52   
89   
222   
363    $

346 
- 
- 
273 
619 

7. Property and Equipment

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

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

2023

2022

3,410    $
3,649   
695   
1,529   
156   
9,439   
(4,671)  
4,768    $

4,093 
3,649 
567 
1,529 
222 
10,060 
(4,319)
5,741 

  $

  $

Useful Life
(in years)
3.0 - 7.0
12.5
7.0
3.5 - 5.0
5.0

Purchases of property and equipment totaled $0.2 million and $2.5 million for the years ended December 31, 2023 and 2022,
respectively. Depreciation expense totaled $0.9 million and $1.0 million for the years ended December 31, 2023 and 2022, respectively.

During  the  year  ended  December  31,  2023,  the  Company  disposed  of  fixed  assets  for  proceeds  of  $0.3  million,  including
future proceeds of installment sales of $0.4 million, with a net book value of $0.3 million resulting in a gain of $0.4 million. 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 years ended December 31, 2023 and 2022, the Company wrote off obsolete fixed
assets with a net book value of $25,304 and $5,270, 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 resulting in a loss on disposal
of $0.1 million, which is included in the $0.1 million loss from 2022 above. In return, the Company directly leased the vehicles from
Enterprise,  which  also  managed  the  maintenance  of  the  vehicles.  In April  2023,  the  master  equity  lease  agreement  matured  and  the
titles to the vehicles were returned to the Company.

F-13

 
 
 
 
  
 
   
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

8. 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

2023

2022

25    $

4,153   
2,895   
7,073   
(2,068)  
5,005    $

25 
4,492 
2,895 
7,412 
(1,654)
5,758 

  $

  $

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

December 31, 2023 and 2022.

The permits and licenses and the 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, 2023
and 2022, the Company determined that the Azuñia assets were impaired and recorded an impairment cost of $0.4 million and $7.5
million, respectively.

9. Other Assets

Other assets consisted of the following as of December 31:

(Dollars in thousands)
Product branding
Deposits
Future proceeds related to installment sales of equipment
Total other assets
Less accumulated amortization
Other assets, net

  $

  $

2023

2022

396    $
240   
276   
912   
(344)  
568   $

400 
256 
- 
656 
(287)
369 

As of December 31, 2023, 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 $0.1 million for both the years ended December 31, 2023 and 2022.

The deposits represent office lease deposits.

10. 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, 2023, the amount of
right-of-use  assets  and  lease  liabilities  were  $2.6  million  and  $2.7  million,  respectively. Aggregate  lease  expense  for  the  year  ended
December  31,  2023  was  $1.3  million,  consisting  of  $1.2  million  in  operating  lease  expense  for  lease  liabilities  and  $0.1  million  in
short-term lease cost.

F-14

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

Maturities of lease liabilities as of December 31, 2023 were as follows:

Weighted-
Average
Remaining
Term in Years  

(Dollars in thousands)

2024  $
2025 
2026 
2027 
2028 
Thereafter 
Total lease payments 
Less imputed interest (based on 6.6% weighted-average
discount rate) 

  Operating Leases   
1,031   
1,020   
808   
135   
-   
-   
2,994   

Present value of lease liability  $

11. Notes Payable

Notes payable consisted of the following as of December 31:

(282)  
2,712   

2.07 

(Dollars in thousands)
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.
Amended and restated promissory notes payable bearing interest of 8.0%. The notes mature in March
2025. Accrued interest is paid in accordance with an amortization schedule.
Total notes payable
Less current portion
Long-term portion of notes payable

  2023    2022  

 $ 486  $7,749 

   7,556   
- 
   8,042    7,749 
- 
 $7,556  $7,749 

(486)  

The  Company  paid  $0.1  million  and  $0.5  million  in  interest  on  notes  for  the  years  ended  December  31,  2023  and  2022,

respectively.

Maturities on notes payable as of December 31, 2023 were as follows:

(Dollars in thousands)

2024  $
2025 
2026 
2027 
2028 
Thereafter 

  $

486 
7,556 
- 
- 
- 
- 
8,042 

F-15

 
 
 
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
  
 
 
 
 
  
 
 
 
 
  
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

12. Secured Credit Facilities

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 to fully
satisfy a secured line of credit promissory note that the Company issued to TQLA on March 21, 2022; and the remaining $1.2 million
was paid in cash to the Company. The Aegis Note bears interest at 9.25% per annum, payable every three months. The principal amount
of the Aegis Note will be payable on March 31, 2025. The Company pledged substantially all of its assets to secure its obligations to
Aegis under the Aegis Note.

On September 29, 2023, the Company entered into a Debt Satisfaction Agreement with Aegis and other creditors, pursuant to
which  the Aegis  Note  was  amended  and  restated.  See:  Note  15,  Stockholders  Equity  –  Debt  Satisfaction  Agreement.  Principal  and
interest  of  $1.9  million  were  exchanged  for  equity  issued  to  a  special  purpose  vehicle, The  B.A.D.  Company,  LLC  (the  “SPV”),  in
which Aegis  holds  a  29%  interest. As  of  December  31,  2023,  the  principal  balance  of  the Aegis  Note  was  $2.6  million  and  interest
expense accrued was $0.4 million.

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  $44.00.  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  $52.00.  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 accrued at a rate of 6% per annum and was 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.

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 $44.00 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 $26.00 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 $24.00 per share.

F-16

 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

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 4,808 shares of its common stock to each of the Subscribers.

On September 29, 2023, the Company entered into a Debt Satisfaction Agreement with the Subscribers and other creditors,
pursuant to which the Maturity Date of the Notes was extended from November 18, 2022 to March 31, 2025 and interest accrues at 9%
per annum. See: Note 15, Stockholders Equity – Debt Satisfaction Agreement. Principal and interest on the Notes of $3.3 million was
exchanged for equity issued to the SPV, in which the Subscribers held a 50% ownership interest, and the Notes were then amended and
restated. As of December 31, 2023, the principal balance was $0.4 million and interest expense accrued was $0.1 million.

13. 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,  2023  and  2022  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, 2023 and 2022.

The provision of income taxes for the years ended December 31, 2023 and 2022 were as follows:

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

2023

2022

(1,478)   $
(497)  
1,975   

-    $

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

  $

  $

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

2023

2022

23,673    $
896   
24,569   

(2,444)  
(2,444)  
(22,125)  

-    $

21,325 
895 
22,220 

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

  $

  $

F-17

 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
   
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
    
 
  
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

As  of  December  31,  2023,  the  Company  has  a  cumulative  net  operating  loss  carryforward  (“NOL”)  of  approximately  $74
million, to offset against future income for federal and state tax purposes. These federal and state NOLs can be carried forward for 20
and 15 years, respectively. The federal NOLs begin to expire in 2034, and the state NOLs begin to expire in 2029. The utilization of the
net  operating  loss  carryforwards  may  be  subject  to  substantial  annual  limitation  due  to  ownership  change  provisions  of  the  Internal
Revenue Code of 1986 (as amended, the Internal Revenue Code) and similar state provisions. In general, if the Company experiences a
greater than 50 percentage aggregate change in ownership of certain significant stockholders over a three-year period (a “Section 382
ownership  change”),  utilization  of  its  pre-change  NOL  carryforwards  are  subject  to  an  annual  limitation  under  Section  382  of  the
Internal  Revenue  Code  (and  similar  state  laws).  The  annual  limitation  generally  is  determined  by  multiplying  the  value  of  the
Company’s stock at the time of such ownership change (subject to certain adjustments) by the applicable long-term tax-exempt rate.
Such limitations may result in expiration of a portion of the NOL carryforwards before utilization and may be substantial.

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

14. 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. The Company intends to defend the case
vigorously.

On December 15, 2020, Grover Wickersham filed a complaint in the United States District Court for the District 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.

15. 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, 2023 and 2022.

F-18

 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

16. Stockholders’ Equity

Reverse Stock Split

All shares and per share information in these financial statements has been adjusted to give effect to the 1-for-20 reverse stock

split of the Company’s common stock effected on May 12, 2023.

Debt Satisfaction Agreement

On September 29, 2023, the Company entered into a Debt Satisfaction Agreement (the “DSA”) with the SPV, Aegis, Bigger
Capital Fund, LP (“Bigger”), District 2 Capital Fund, LP (“District 2”), LDI Investments, LLC (“LDI”) and TQLA, LLC. The SPV is a
special purpose vehicle whose equity is shared 50% by Bigger and District 2 and 50% by Aegis and LDI.

Pursuant  to  the  DSA,  on  September  29,  2023,  the  Company  issued  to  the  SPV  296,722  shares  of  the  Company’s  common
stock and 200,000 shares of its Series C Preferred Stock, and executed a Registration Rights Agreement providing that the Company
will register for public resale that common stock and the common stock issuable upon conversion of the Series C Preferred Stock. In
exchange for that equity, the Company’s debts to the members of the SPV were reduced by a total of $6.5 million and the Company
recognized  a  loss  on  the  conversion  of  $1.3  million  for  the  year  ended  December  31,  2023.  Specifically,  the  debt  was  reduced  as
follows:

● the principal balance of the Secured Promissory Note issued by the Company to Aegis on October 6, 2022 was reduced by

$1.9 million;

● the Company’s debt to LDI of $1.4 million arising from advances made by LDI to the Company during the past 10 months

was eliminated;

● the aggregate principal balance of the Secured Convertible Promissory Notes issued by the Company to Bigger in April and

May of 2021 was reduced by $1.6 million; and

● the aggregate principal balance of the Secured Convertible Promissory Notes issued by the Company to District 2 in April and

May of 2021 was reduced by $1.6 million.

Further pursuant to the DSA:

● the maturity date of the secured debt listed above as well as unsecured notes issued by the Company and held by Bigger and
District 2 in the aggregate amount of $7.4 million was deferred to March 31, 2025 and the interest rate on all such debt was
increased to 8% per annum;

● the Company, Aegis, Bigger and District 2 entered into an Intercreditor Agreement, pursuant to which the remaining secured

debt obligations of the Company to Aegis, Bigger and District 2 were made pari passu;

● the Common Stock Purchase Warrant issued by the Company to TQLA LLC on March 21, 2022, which permits TQLA LLC to
purchase  up  to  145,834  shares  of  the  Company’s  common  stock,  was  amended  to  prevent  any  exercise  of  the Warrant  that
would result in the portion of the cumulative voting power in the Company that the holder and its affiliates may own after the
conversion to 9.99%. The Beneficial Ownership Limitation may be increased to 19.99% by the holder upon 61 days advance
notice to the Company.

● Upon  the  liquidation,  dissolution  and  winding  up  of  the  Company,  or  upon  the  effective  date  of  a  consolidation,  merger  or
statutory share exchange in which the Company is not the surviving entity, the holder of each share of the Series C Preferred
Stock shall be entitled to a distribution prior to and in preference of the holders of the common stock.

● In  the  event  the  Company  declares  a  dividend  payable  in  cash  or  stock  to  holders  of  any  class  of  stock,  the  holder  of  each
share of Series C Preferred Stock shall be entitled to receive a dividend equal in amount and kind to that payable to the holder
of the number of shares of the Company’s common stock into which that holder’s Series C Preferred Stock could be converted
on the record date for the distribution common stock. The dividends issued on the Company s outstanding Series B Preferred
Stock are excluded from this provision.

●  The holders of Series C Preferred Stock shall have no voting rights; except that nothing will limit a holder’s voting rights with

respect to shares of any other class of the Company’s common stock held from time to time.

F-19

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

Issuance of Common Stock

During the year ended December 31, 2023, the Company issued 162,849 shares of common stock to directors and employees
for  stock-based  compensation  of  $0.7  million.  The  shares  were  valued  for  accounting  purposes  using  the  closing  share  price  of  the
Company’s common stock on the date of grant, within the range of $1.29 to $7.40 per share and issued within the range of $3.05 to
$7.40 per share

During  the  year  ended  December  31,  2023,  the  Company  sold  343,495  shares  of  common  stock  for  net  proceeds  of  $1.4

million in at-the-market public placements.

On  September  29,  2023,  pursuant  to  the  DSA  (see  discussion  above),  the  Company  issued  to  the  SPV  296,722  shares  of
common stock and 200,000 shares of its Series C Preferred Stock. In exchange for that equity, the Company’s debts to the members of
the SPV were reduced by a total of $6.5 million.

During the year ended December 31, 2022, the Company issued 19,265 shares of common stock to directors and 4,808 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 $5.60 to $19.20 per share.

On April  5,  2022,  the  Company  sold  10,000  shares  of  common  stock  to  its  Chief  Executive  Officer  for  proceeds  of  $0.2

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

On February 4, 2022, 8,500 shares were issued at $24.20 per share to the Company’s former Chief Executive Officer pursuant

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

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 $62.00 per share. 42,500 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,
2023,  the  Company  issued  dividends  of  92,957  shares  of  common  stock  at  a  VWAP  of  $1.61  per  share  to  its  Series  B  Preferred
stockholders. For the year ended December 31, 2022, the Company issued dividends of 23,004 shares of common stock at a VWAP of
$6.60. For both the years ended December 31, 2023 and 2022, the Company accrued $0.2 million of preferred dividends.

Issuance of Series C Preferred Stock

On  September  29,  2023,  the  Company  entered  into  the  DSA,  pursuant  to  which  the  Company  issued  to  the  SVP  200,000
shares  of  its  Series  C  Preferred  Stock.  Each  share  of  Series  C  Preferred  Stock  has  a  stated  value  of  $28.025  and  is  convertible  into
shares  of  the  Company’s  common  stock  pursuant  to  the  terms  and  conditions  set  forth  in  a  Certificate  of  Designation  Establishing
Series C Preferred Stock with an initial conversion price of $3.05 per share.

F-20

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

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,  2023  the  number  of  shares  available  for  grant  under  the  2016  Plan  reset  to  437,993  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, 2023, there were 2,120 options and 196,619 restricted
stock units (“RSUs”) outstanding under the 2016 Plan, with vesting schedules varying between immediate or three (3) years from the
grant date.

A summary of all stock option activity as of and for the year ended December 31, 2023 is presented below:

Outstanding as of December 31, 2022

Options canceled
Outstanding as of December 31, 2023

Exercisable as of December 31, 2023

# of Options

Weighted-
Average
Exercise Price

2,587    $

(467)  
2,120    $

2,120    $

63.20 

87.98 
57.95 

57.95 

The aggregate intrinsic value of options outstanding as of December 31, 2023 was $0. As of December 31, 2023, all options

had 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.

The Company did not issue any additional options during the year ended December 31, 2023.

For  the  years  ended  December  31,  2023  and  2022,  net  compensation  expense  related  to  stock  options  was  $0  and  $2,926,

respectively.

Warrants

On March 21, 2022, the Company entered into a promissory note with TQLA LLC to accept a one year loan of $3.5 million.
In addition, the Company issued a common stock purchase warrant to TQLA covering the loan amount with an exercise price of $24.00
per  share.  The  note  payable  was  fully  repaid  in  October  2022.  The  common  stock  purchase  warrant  expires  in  March  2027.  The
warrants were amended pursuant to the Debt Satisfaction Agreement (See discussion above) to prevent any exercise that would result in
the warrant-holder and affiliates acquiring cumulative voting power in excess of 9.99%. This Beneficial Ownership Limitation may be
increased to 19.99% upon 61 days advance notice to the Company.

F-21

 
 
 
 
 
 
 
 
   
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Eastside Distilling, Inc. and Subsidiaries
Notes to Consolidated Financial Statements
December 31, 2023

From April 19, 2021 through May 12, 2021, the Company issued in a private placement Existing Warrants to purchase up to
45,000  shares  of  common  stock  at  an  exercise  price  of  $52.00  per  Warrant  Share.  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  45,000  Warrant  Shares  in  exchange  for  the  Company’s  agreement  to  issue  new  warrants  (the  “New  Warrants”)  to
purchase up to 45,000 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 $60.00 per share and are exercisable until August 19,
2026. On September 29, 2023, pursuant to the Debt Satisfaction Agreement (see above), the exercise price of the Existing Warrants was
reduced to $33.08 per share and the term during which the Existing Warrants may be exercised was extended to June 23, 2028.

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  In  connection  with  the  Loan  Agreement,  the
Company issued to the Lender a warrant to purchase up to 5,000 shares of the Company’s common stock at an exercise price of $78.80
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.

A summary of all warrant activity as of and for the year ended December 31, 2023 is presented below:

Weighted-
Average
Remaining
Life (Years)

Weighted-
Average
Exercise
Price

Aggregate
Intrinsic
Value

Warrants

201,667   

3.8    $

33.40    $

201,667   

3.4    $

34.87    $

- 

- 

Outstanding  as  of  December  31,
2022

Outstanding  as  of  December  31,
2023

17. Related Party Transactions

The following is a description of transactions since January 1, 2022 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.

TQLA, LLC

During 2022, the Company entered into a Secured Line of Credit Promissory Note (the “TQLA Note”) with TQLA LLC and
amended it twice for total borrowing of $3.3 million. TQLA LLC is owned by Stephanie Kilkenny, a member of the Company’s Board
of Directors, and her husband, Patrick Kilkenny.

Aegis Security Insurance Company

On  October  7,  2022,  the  Company  entered  into  a  Note  Purchase  Agreement  with  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”).
$3.3 million of the purchase price was paid to TQLA, LLC to satisfy the TQLA Note. See discussion of the Aegis transaction in Note
12. Patrick Kilkenny is the principal owner of Aegis.

LD Investments LLC

On  September  29  2023,  the  Company  entered  into  a  Secured  Promissory  Note  with  LDI  in  the  principal  amount  of  $1.4
million,  representing  advances  made  by  LDI  to  the  Company  between  December  2022  and  August  2023.  Patrick  Kilkenny  is  the
principal owner of LDI.

On September 29, 2023, the Company entered into the DSA with LDI and other creditors. See: Note 16, Stockholders Equity –
Debt Satisfaction Agreement. The entire principal and interest on the LDI Note were exchanged for equity issued to the SPV, in which
LDI holds a 21% interest.

18. Subsequent Events

During  February  2024,  LD  Investments  advanced  the  Company  $0.6  million.  The  principal  owner  of  LD  Investments  is

Patrick Kilkenny.

F-22

 
 
 
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
    
 
    
 
    
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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, 2023.

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,  2023  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, 2023 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,  2023  deemed  internal  controls  effective,  based  upon  a  further  evaluation  of  market
conditions  during  our  annual  audit,  which  was  conducted  subsequent  to  December  31,  2023,  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, 2023 based on the COSO framework
criteria since management lacked a formal policy of inputs in testing for impairment resulting in adjusting journal entries.

25

 
 
 
 
 
 
 
 
 
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, 2023

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

Item 9B. OTHER INFORMATION

During  the  quarter  ended  December  31,  2023,  no  director  or  officer  adopted  or  terminated  any  Rule  10b5-1  trading

arrangement or non-Rule 10b5-1 trading arrangement, as each term is defined in Item 408(a) of Regulation S-K.

Item 9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS.

Not applicable

PART III

Item 10. DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE

The information required by this item is incorporated by reference to our Proxy Statement for the 2024 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2023.

Item 11. EXECUTIVE COMPENSATION

The information required by this item is incorporated by reference to our Proxy Statement for the 2024 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2023.

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 2024 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2023.

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 2024 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2023.

Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES

The information required by this item is incorporated by reference to our Proxy Statement for the 2024 Annual Meeting of

Stockholders to be filed with the SEC within 120 days of the fiscal year ended December 31, 2023.

26

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 15. EXHIBITS

(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, 2023 and 2022
Consolidated Statements of Operations for the Years Ended December 31, 2023 and 2022
Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2023 and 2022
Consolidated Statements of Cash Flows for the Years Ended December 31, 2023 and 2022
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 Exhibit Index.

Exhibit No.

  Description

EXHIBIT INDEX

3.1

3.2

3.3

3.4

3.5

3.6

3.7

3.8

3.9

3.10

4.1

10.1

10.2

10.3

10.4

10.5

10.6

10.7

  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, 2014 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.

  Certificate of Change Pursuant to NRS 78.209 – filed May 3, 2023, filed as an Exhibit to the Company’s Current Report

on Form 8-K filed on May 9, 2023 and incorporated herein by reference.

  Certificate  of  Designation  of  Series  C  Preferred  Stock  filed  on  September  28,  2023  -  filed  as  an  Exhibit  to  the

Company’s Current Report on Form 8-K filed on September 29, 2023 and incorporated herein by reference

  Certificate of Amendment of Articles of Incorporation - filed on January 2, 2024, filed as an Exhibit to the Company’s

Current Report on Form 8-K filed on January 4, 2024 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.

  Debt  Satisfaction Agreement  dated  September  29,  2023  among  Eastside  Distilling,  Inc., The  B.A.D.  Company,  LLC,
Aegis Security Insurance Company, Bigger Capital Fund, LP, District 2 Capital Fund, LP, LDI Investments, LLC and
TQLA,  LLC  -  filed  as  an  Exhibit  to  the  Company’s  Current  Report  on  Form  8-K  filed  on  September  29,  2023  and
incorporated herein by reference

  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  10.2  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.

10.8

  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.

21
31.1*
32.1*
101.INS*
101.SCH*
101.CAL*
101.DEF*
101.LAB*
101.PRE*
104

  Subsidiaries of the Registrant
  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.

27

 
 
 
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/ Robert Grammen
Robert Grammen

/s/ Stephanie Kilkenny
Stephanie Kilkenny

/s/ Eric Finnsson
Eric Finnsson

Chief Executive Officer and Chief Financial Officer,
Chairman of the Board

  April 1, 2024

  Director

  Director

  Director

28

  April 1, 2024

  April 1, 2024

  April 1, 2024

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
EASTSIDE DISTILLING, INC.

Subsidiaries

Exhibit 21

MotherLode LLC, an Oregon limited liability company

Craft Canning + Bottling, LLC, an Oregon limited liability company

Galactic Unicorn Packaging, LLC, an Oregon limited liability company

 
 
 
 
 
 
 
 
 
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: April 1, 2024

/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, 2023 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: April 1, 2024

/s/ Geoffrey Gwin

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