Beeline Holdings, Inc. BLNE
Holdings, Inc. (the "Company") was incorporated under the laws of Nevada in 2004. On March 12, 2025, the Company changed
its name from Eastside Distilling, Inc. ("Eastside") to Beeline Holdings, Inc., reflecting the Company's current operations
and focus as a fintech mortgage lender, fractional equity purchase facilitator and title provider.
September 4, 2024, the Company entered into an Agreement and Plan of Merger and Reorganization providing for the merger (the "Merger")
Last close
0.66
2026-10-23
Market cap
$21.7M
2026-06-30 share count
52-week range
0.61 - 3.75
Valuation FY2025 figures against the last close
P/S2.8x
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-2.23
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $7.8M | $1.1M | $3.8M | $13.9M | $12.4M | $14.8M | $12.2M | $7.2M | $3.8M | $2.1M |
| Cost of revenue | — | — | $9.4M | $11.4M | $9.5M | $10.4M | $7.6M | $3.8M | $1.6M | $1.3M |
| Gross profit | — | — | $1.1M | $2.4M | $2.9M | $3.6M | $4.1M | $2.3M | $976.9K | $828.0K |
| SG&A | $6.5M | $2.1M | $1.1M | $6.4M | $6.8M | $8.0M | $3.2M | $4.3M | $2.2M | $1.2M |
| Total operating expenses | $27.3M | $6.3M | $6.2M | $9.1M | $9.8M | $11.8M | $14.0M | $10.6M | $5.8M | $5.1M |
| Operating income | -$19.5M | -$5.2M | -$2.4M | -$6.6M | -$6.9M | -$8.2M | -$10.0M | -$8.3M | -$4.8M | -$4.3M |
| Interest expense | $2.3M | $2.2M | $1.1M | $2.2M | $1.3M | $1.1M | $508.0K | $789.4K | $235.1K | $862.5K |
| Pre-tax income | -$22.7M | -$2.4M | -$4.8M | -$16.3M | -$6.1M | -$9.6M | -$13.1M | -$9.0M | -$5.3M | -$5.2M |
| Net income | -$23.4M | -$13.1M | -$7.5M | -$16.3M | -$2.2M | -$9.9M | -$13.1M | -$9.0M | -$5.3M | -$5.2M |
| EPS, basic | -2.23 | -46.63 | -70.42 | -21.40 | -0.35 | -0.98 | — | — | — | — |
| EPS, diluted | -2.23 | -46.63 | -70.42 | -21.40 | — | -0.98 | -1.82 | -1.49 | -1.42 | -4.21 |
| Shares, diluted (wtd. avg.) | 14.1M | 246,265 | 109,134 | 767,000 | 12.7M | 10.0M | — | — | — | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $3.1M | $80.0K | $306.0K | $723.0K | $3.3M | $836.0K | $343.0K | $10.6M | $2.6M | $1.1M |
| Receivables | $20.0K | $134.0K | $163.0K | $836.0K | $1.4M | $694.0K | $1.3M | $1.1M | $315.3K | $345.0K |
| Inventory | — | $1.5M | $2.7M | $4.4M | $6.5M | $6.7M | $7.1M | $11.0M | $4.1M | $780.0K |
| Total current assets | $19.4M | $10.0M | $4.5M | $6.6M | $14.1M | $12.8M | $14.5M | $23.5M | $7.6M | $2.4M |
| Property, plant and equipment | $11.7M | $14.7M | $169.0K | $5.7M | $2.2M | $3.1M | $4.7M | $1.8M | $728.5K | $99.2K |
| Goodwill | $33.3M | $33.3M | — | — | — | — | $28.0K | $28.2K | $28.2K | — |
| Other intangibles | $4.8M | $4.9M | $4.2M | $5.8M | $13.6M | $14.0M | $14.7M | $285.7K | $325.7K | — |
| Total assets | $70.2M | $66.5M | $17.5M | $21.5M | $33.6M | $31.7M | $35.9M | $26.4M | $9.0M | $2.5M |
| Accounts payable | $645.0K | $1.7M | $1.1M | $1.7M | $1.3M | $1.9M | $2.3M | $2.0M | $1.3M | $457.0K |
| Total current liabilities | $16.3M | $16.2M | $4.2M | $13.0M | $9.5M | $30.3M | $6.1M | $2.4M | $1.7M | $987.4K |
| Long-term debt | — | — | $8.0M | $7.7M | $9.0M | $5.5M | $5.4M | $2.3M | $2.5M | $564.1K |
| Total liabilities | $16.6M | $17.5M | $16.6M | $23.0M | $20.2M | $32.8M | $28.5M | $7.6M | $3.9M | $1.4M |
| Retained earnings | -$125.7M | -$94.2M | -$82.7M | -$75.0M | -$58.6M | -$54.1M | -$44.2M | -$27.1M | -$18.1M | -$12.8M |
| Total equity | $53.6M | $47.9M | $853.0K | -$1.5M | $13.4M | -$1.1M | $7.3M | $18.8M | $5.1M | $1.1M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$21.4M | -$3.2M | -$1.8M | -$877.0K | -$5.9M | -$3.0M | -$9.1M | -$13.9M | -$7.0M | -$5.0M |
| Depreciation and amortisation | $3.3M | $758.0K | $149.0K | $1.5M | $1.2M | $2.3M | $1.7M | $364.8K | $92.0K | $22.0K |
| Stock-based compensation | $2.9M | — | — | $3.0K | $27.0K | $288.0K | $667.0K | $657.5K | $563.4K | $374.7K |
| Capital expenditure | $15.0K | — | $60.0K | $2.5M | $265.0K | $524.0K | $2.2M | $1.3M | $657.5K | $9.2K |
| Investing cash flow | -$1.1M | -$451.0K | $104.0K | -$2.3M | $3.2M | $137.0K | -$3.6M | -$1.3M | -$652.9K | -$9.2K |
| Financing cash flow | $24.9M | $4.6M | $1.4M | $641.0K | $5.2M | $3.4M | $2.5M | $23.3M | $9.2M | $5.9M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001493152-26-031067.
Plot the figures US dollars
Income statement
Revenue
Cost of revenue
Gross profit
R&D
SG&A
Total operating expenses
Operating income
Interest expense
Pre-tax income
Income tax
Net income
EPS, basic
EPS, diluted
Shares, diluted (wtd. avg.)
- Revenue
- Gross profit
- Net income
| Fiscal year | FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $2.1M | $3.8M | $7.2M | $12.2M | $14.8M | $12.4M | $13.9M | $3.8M | $1.1M | $7.8M |
| Gross profit | $828.0K | $976.9K | $2.3M | $4.1M | $3.6M | $2.9M | $2.4M | $1.1M | — | — |
| Net income | -$5.2M | -$5.3M | -$9.0M | -$13.1M | -$9.9M | -$2.2M | -$16.3M | -$7.5M | -$13.1M | -$23.4M |
Recent filings and events
- Shareholder vote The results of the annual meeting or a special vote. Item 5.07
- Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
- Regulation FD disclosure Something the company told the market and had to tell everyone at once - usually a slide deck or a press release. Item 7.01
- Material agreement signed The company entered an agreement outside the ordinary course of business - a large contract, a credit facility, a merger agreement. Item 1.01
- New debt or obligation The company has taken on debt or a comparable obligation. Item 2.03
- Material agreement signed Item 1.01
- Regulation FD disclosure Item 7.01
- Regulation FD disclosure Item 7.01
- Material agreement signed Item 1.01
- Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
- Regulation FD disclosure Item 7.01
- Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.
Others in SIC 6162
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| RKT | Rocket Companies, Inc. | $33.27B | — | — |
| PFSI | PennyMac Financial Services, Inc. | $3.31B | 6.8x | -25.2% |
| UWMC | UWM Holdings Corp | $489.4M | 12.1x | 18.2% |
| ONIT | ONITY GROUP INC. | $214.7M | 1.2x | 37.6% |
| FOA | Finance of America Companies Inc. | $101.4M | 3.0x | 26.1% |