UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

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

for the quarterly period ended June 30, 2022

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

for the transition period from ___ to ___

Commission file number 001-41267

AMERICAN REBEL HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

Nevada

47-3892903

(State or other jurisdiction

of incorporation or organization)

(I.R.S. Employer

Identification No.)

909 18th Avenue South, Suite A

Nashville, Tennessee

37212

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (833) 267-3235

Copies of communications to:

Joseph Lucosky, Esq.		Anthony N. DeMint, Esq.
Adele Hogan, Esq.		DeMint Law, PLLC
Lucosky Brookman LLP		3753 Howard Hughes Parkway
101 Wood Avenue South		Second Floor, Suite 314
5th Floor		Las Vegas, Nevada 89169
Iselin, NJ 08830		(702) 714-0889
(732) 395-4402		anthony@demintlaw.com
jlucosky@lucbro.com

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

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	AREB	The Nasdaq Stock Market LLC
Common Stock Purchase Warrants	AREBW	The Nasdaq Stock Market LLC

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

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

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

Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☒
		Emerging growth company	☐

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

Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange Act). Yes ☐ No ☒

The number of shares of the registrant’s common stock outstanding as of August 12, 2022, was 5,250,632 shares.

AMERICAN REBEL HOLDINGS, INC.

INDEX TO QUARTERLY REPORT ON FORM 10-Q

		Page No.
PART I. FINANCIAL INFORMATION

Item 1.	Interim Condensed Consolidated Financial Statements (unaudited)	3

	Condensed Consolidated Balance Sheets of American Rebel Holdings, Inc. at June 30, 2022 (unaudited) and December 31, 2021 (audited)	3

	Condensed Consolidated Statements of Operations of American Rebel Holdings, Inc. for the three months ended June 30, 2022 and 2021 (unaudited)	4

	Condensed Consolidated Statements of Operations of American Rebel Holdings, Inc. for the six months ended June 30, 2022 and 2021 (unaudited)	5

	Condensed Consolidated Statements of Stockholders Equity (Deficit) of American Rebel Holdings, Inc. for the six months ended June 30, 2022 and 2021 (unaudited)	6

	Condensed Consolidated Statements of Cash Flows of American Rebel Holdings, Inc. for the six months ended June 30, 2022 and 2021 (unaudited)	7

	Notes to the Condensed Financial Statements (unaudited)	8

Item 2.	Management’s Discussion and Analysis	24

Item 3.	Quantitative and Qualitative Disclosures about Market Risk.	34

Item 4.	Controls and Procedures	34

PART II. OTHER INFORMATION

Item 1.	Legal Proceedings	35

Item 1A.	Risk Factors	35

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	35

Item 3.	Defaults upon Senior Securities	36

Item 4.	Mine Safety Disclosure	36

Item 5.	Other Information	36

Item 6.	Exhibits	36

Signatures		37

Part I. Financial Information

Item 1.- Interim Condensed Consolidated Financial Statements (unaudited)

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS


	June 30, 2022			December 31, 2021 (audited)
ASSETS

CURRENT ASSETS:
Cash and cash equivalents	$	2,509,975		$	17,607
Accounts receivable		272,995			100,746
Prepaid expense and other deposits		529,492			163,492
Inventory		826,494			685,854
Inventory deposits		224,894			-
Total Current Assets		4,363,850			967,699

Property and Equipment, net		13,196			900

OTHER ASSETS:
Lease deposit		4,750			-
Total Other Assets		4,750			-

TOTAL ASSETS	$	4,381,796		$	968,599

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

CURRENT LIABILITIES:
Accounts payable and accrued expense		530,611			1,032,264
Accrued interest		67,919			203,972
Loan – officer - related party		-			10,373
Loans – working capital		605,037			3,879,428
Loans - nonrelated parties		4,385			12,939
Total Current Liabilities		1,207,952			5,138,976

		-			-
TOTAL LIABILITIES		1,207,952			5,138,976

STOCKHOLDERS’ EQUITY (DEFICIT):
Preferred stock, $0.001 par value; 10,000,000 shares authorized; 100,000 issued and outstanding, at June 30, 2022 and December 31, 2021 Series A		100			100
Preferred stock, $0.001 par value; 10,000,000 shares authorized; 75,143 and 276,501 issued and outstanding, respectively at June 30, 2022 and December 31, 2021 Series B		75			277
Preferred stock, value		75			277

Common stock, $0.001 par value; 600,000,000 shares authorized; 4,741,321 and 1,597,370 issued and outstanding, respectively at June 30, 2022 and December 31, 2021		4,741			1,597
Additional paid in capital		34,368,914			22,797,306
Accumulated deficit		(31,199,986	)		(26,969,657	)
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)		3,173,844			(4,170,377	)

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	$	4,381,796		$	968,599

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


	For the three months ended June 30, 2022			For the three months ended June 30, 2021
Revenue	$	338,706		$	203,577
Cost of goods sold		241,078			168,586
Gross margin		97,628			34,991

Expenses:
Consulting – business development		246,407			971,213
Product development costs		113,190			146,327
Marketing and brand development costs		149,249			57,774
Administrative and other		1,172,418			187,148
Depreciation expense		455			185
Operating expenses		1,681,719			1,362,647
Operating income (loss)		(1,584,091	)		(1,327,656	)

Other Income (Expense)
Interest expense		(18,001	)		(569,891	)
Gain (loss) on extinguishment of debt		-			(638,148	)
Net income (loss) before income tax provision		(1,602,092	)		(2,535,695	)
Provision for income tax		-			-
Net income (loss)	$	(1,602,092	)	$	(2,535,695	)
Basic and diluted income (loss) per share	$	(0.34	)	$	(2.15	)
Weighted average common shares outstanding - basic and diluted		4,741,000			1,179,138

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS


	For the six months ended June 30, 2022			For the six months ended June 30, 2021
Revenue	$	492,786		$	552,867
Cost of goods sold		337,797			436,731
Gross margin		154,989			116,136

Expenses:
Consulting – business development		709,396			1,117,219
Product development costs		146,463			233,060
Marketing and brand development costs		230,219			104,114
Administrative and other		1,610,723			366,964
Depreciation expense		1,355			1,798
Operating expenses		2,698,156			1,823,155
Operating income (loss)		(2,543,167	)		(1,707,019	)

Other Income (Expense)
Interest expense		(310,406	)		(1,118,143	)
Gain (loss) on extinguishment of debt		(1,376,756	)		(638,148	)
Net income (loss) before income tax provision		(4,230,329	)		(3,463,310	)
Provision for income tax		-			-
Net income (loss)	$	(4,230,329	)	$	(3,463,310	)
Basic and diluted income (loss) per share	$	(1.07	)	$	(3.28	)
Weighted average common shares outstanding – basic and diluted		3,955,000			1,055,975

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY/(DEFICIT)


	Common Stock		Preferred Stock		Common Stock Amount		Preferred Stock Amount		Additional Paid-in Capital		Accumulated Deficit			Total

Balance – December 31, 2020		910,099		-	$	910	$	-	$	15,857,366	$	(20,870,713	)	$	(5,012,437	)

Sale of common stock.		31,250		-		31		-		149,969		-			150,000

Common stock issued to pay expense		22,741		-		23		-		105,443		-			105,466

Net Loss		-		-		-		-		-		(3,463,310	)		(3,463,310	)

Balance – June 30, 2021		964,090		-	$	964	$	-	$	16,112,778	$	(24,334,023	)	$	(5,684,586	)

	Common Stock		Preferred Stock			Common Stock Amount		Preferred Stock Amount			Additional Paid-in Capital			Accumulated Deficit			Total
Balance – December 31, 2021		1,597,370		376,501		$	1,597	$	377		$	22,797,306		$	(26,969,657	)	$	(4,170,377	)
Beginning balance, value		1,597,370		376,501		$	1,597	$	377			22,797,306		$	(26,969,657	)	$	(4,170,377	)

Sale of common stock		2,658,630		-			2,659		-			9,035,797			-			9,038,456

Common stock issued to pay expense		233,623		-			233		-			969,302			-			969,535

Preferred stock converted to common stock		251,698		(201,358	)		252		(202	)		(50	)		-			-

Debt converted to warrants		-		-			-		-			1,566,559			-			1,566,559

Net Loss		-		-			-		-			-			(4,230,329	)		(4,230,329	)
Balance – June 30, 2022		4,741,321		175,143		$	4,741	$	175		$	34,368,914		$	(31,199,986	)	$	3,173,844
Ending balance, value		4,741,321		175,143		$	4,741	$	175			34,368,914		$	(31,199,986	)	$	3,173,844

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS


	For the six months ended June 30, 2022			For the six months ended June 30, 2021

CASH FLOW FROM OPERATING ACTIVITIES:
Net income (loss)	$	(4,230,329	)	$	(3,463,310	)
Depreciation		1,355			1,798
Expense paid through issuance of common stock		969,535			2,096,533
Amortization of loan discount		1,000,457			495,789
Adjustments to reconcile net loss to cash (used in) operating activities:
Change in accounts receivable		(172,307	)		33,668
Change in prepaid expenses		(469,295	)		(13,610	)
Change in inventory		(140,639	)		(80,166	)
Change in inventory deposits and other		(224,894	)		141,164
Change in accounts payable and accrued expense		(637,706	)		400,891
Net Cash (Used in) Operating Activities		(3,903,823	)		(387,243	)

CASH FLOW FROM INVESTING ACTIVITIES:
Purchase of equipment		(13,651	)		-
Net Cash (Used in) Investing Activities		(13,651	)		-

CASH FLOW FROM FINANCING ACTIVITIES:
Proceeds (repayments) of loans – officer - related party		(81,506	)		23,725
Proceeds from sale of common stock		9,038,456			645,005
Proceeds from working capital loan		60,000			1,280,000
Repayment of loans – nonrelated party		(2,607,108	)		(1,362,427	)
Net Cash Provided by Financing Activities		6,409,842			586,303

CHANGE IN CASH		2,492,368			199,060

CASH AT BEGINNING OF PERIOD		17,607			68,307

CASH AT END OF PERIOD	$	2,509,975		$	267,367

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
Cash paid for:
Interest	$	206,607		$	148,226
Income taxes	$	-		$	-

Non-cash investing and financing activities:
Debt repayment through the issuance of common stock	$	1,950,224		$	1,488,924

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

(unaudited)

NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

General

American Rebel Holdings, Inc. (the “Company”) operates primarily as a designer and marketer of branded safes and personal security, self-defense products. Additionally, the Company designs and produces branded apparel and other accessories.

The Company promotes and sells its products primarily through a growing network of dealers, in select regional retailers and local specialty safe, sporting goods, hunting and firearms stores, as well as online, including its website and e-commerce platforms such as Amazon.com.

The information on our website does not constitute a part of this report.

Listing and reorganization

The Company was incorporated on December 15, 2014, under the laws of the State of Nevada, as CubeScape, Inc. The Company filed a registration statement on Form S-1, which was declared effective by the United States Securities and Exchange Commission (the “SEC”) on October 14, 2015. Twenty-six (26) investors invested at a price of $0.80 per share for a total of $60,000. The direct public offering closed on December 11, 2015.

On January 5, 2017, the Company amended its articles of incorporation and changed its name to American Rebel Holdings, Inc. The Company completed a business combination with its majority stockholder, American Rebel, Inc. on June 19, 2017. As a result, American Rebel, Inc. became a wholly owned subsidiary of the Company.

The aforementioned acquisition of American Rebel, Inc. was accounted for as a reverse merger, which involved issuance by the Company of 217,763 shares of its common stock and 6,250 warrants to purchase shares of common stock to shareholders of American Rebel, Inc., and cancelled 112,500 shares of common stock previously owned by American Rebel, Inc.

For purposes of this Quarterly Report on Form 10-Q, “American Rebel” “we,” “our,” “us,” or similar references refers to American Rebel Holdings, Inc. and its consolidated wholly-owned subsidiary, unless the context requires otherwise.

Interim Financial Statements and Basis of Presentation

The accompanying unaudited interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and with the rules and regulations of the SEC set forth in Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by the U.S. GAAP for complete financial statements. The unaudited interim financial statements furnished reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Unaudited interim results are not necessarily indicative of the results for the full fiscal year. These financial statements should be read along with the Annual Report filed on Form 10-K of the Company for the period ended December 31, 2021 and notes thereto contained.

Principles of Consolidation

The Consolidated Financial Statements include the accounts of the Company and its majority-owned subsidiary, American Rebel, Inc., incorporated in Nevada. All significant intercompany accounts and transactions have been eliminated.

Year end

The Company’s year-end is December 31.

Cash and cash equivalents

For the purpose of the statements of cash flows, all highly liquid investments with an original maturity of three months or less are considered to be cash equivalents. The carrying value of these investments approximates fair value.

Inventory and Inventory Deposits

Inventory consists of backpacks, jackets, safes and accessories manufactured to our design and held for resale and are carried at the lower of cost (First-in, First-out Method) or market value. The Company determines the estimate for the reserve for slow moving or obsolete inventories by regularly evaluating individual inventory levels, projected sales and current economic conditions. The Company also makes deposit payments on inventory to be manufactured that are carried separately until the goods are received into inventory.

Fixed assets and depreciation

Property and equipment are stated at cost net of accumulated depreciation. Additions and improvements are capitalized while ordinary maintenance and repair expenditures are charged to expense as incurred. Depreciation is recorded by the straight-line method over the estimated useful life of the asset, which ranges from five to seven years.

Revenue recognition

In accordance with ASC Topic 606, Revenue from Contracts with Customers (“ASC 606”), revenues are recognized when control of the promised goods or services is transferred to our clients, in an amount that reflects the consideration to which we expect to be entitled in exchange for those goods and services. To achieve this core principle, we apply the following five steps: (1) Identify the contract with a client; (2) Identify the performance obligations in the contract; (3) Determine the transaction price; (4) Allocate the transaction price to performance obligations in the contract; and (5) Recognize revenues when or as the company satisfies a performance obligation.

These steps are met when as order is received, a price agreed, and the product shipped or delivered to that customer.

Advertising costs

Advertising costs are expensed as incurred; Marketing costs which we consider to be advertising costs incurred were $149,249 and $57,774 for the three-month periods ended June 30, 2022, and 2021, respectively and $230,219 and $104,114 for the six-month periods then ended.

Fair Value of Financial Instruments

Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of June 30, 2022, and December 31, 2021, respectively. The respective carrying value of certain on-balance-sheet financial instruments approximated their fair values. These financial instruments include cash, and accounts payable. Fair values were assumed to approximate carrying values for cash and payables because they are short term in nature and their carrying amounts approximate fair values or they are payable on demand.

Level 1: The preferred inputs to valuation efforts are “quoted prices in active markets for identical assets or liabilities,” with the caveat that the reporting entity must have access to that market. Information at this level is based on direct observations of transactions involving the same assets and liabilities, not assumptions, and thus offers superior reliability. However, relatively few items, especially physical assets, actually trade in active markets.

Level 2: FASB acknowledged that active markets for identical assets and liabilities are relatively uncommon and, even when they do exist, they may be too thin to provide reliable information. To deal with this shortage of direct data, the board provided a second level of inputs that can be applied in three situations.

Level 3: If inputs from levels 1 and 2 are not available, the Financial Accounting Standards Board (the “FASB”) acknowledges that fair value measures of many assets and liabilities are less precise. The board describes Level 3 inputs as “unobservable,” and limits their use by saying they “shall be used to measure fair value to the extent that observable inputs are not available.” This category allows “for situations in which there is little, if any, market activity for the asset or liability at the measurement date”. Earlier in the standard, FASB explains that “observable inputs” are gathered from sources other than the reporting company and that they are expected to reflect assumptions made by market participants.

Stock-based compensation

The Company records stock-based compensation in accordance with the guidance in ASC Topic 505 and 718 which requires the Company to recognize expense related to the fair value of its employee stock option awards. This eliminates accounting for share-based compensation transactions using the intrinsic value and requires instead that such transactions be accounted for using a fair-value-based method. The Company recognizes the cost of all share-based awards on a graded vesting basis over the vesting period of the award.

The Company accounts for equity instruments issued in exchange for the receipt of goods or services from other than employees in accordance with FASB ASC 718-10 and the conclusions reached by the FASB ASC 505-50. Costs are measured at the estimated fair market value of the consideration received or the estimated fair value of the equity instruments issued, whichever is more reliably measurable. The value of equity instruments issued for consideration other than employee services is determined on the earliest of a performance commitment or completion of performance by the provider of goods or services as defined by FASB ASC 505-50.

Earnings per share

The Company follows ASC Topic 260 to account for earnings per share. Basic earnings per common share (“EPS”) calculations are determined by dividing net income by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per common share calculations are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding. During periods when common stock equivalents, if any, are anti-dilutive they are not considered in the computation.

Income taxes

The Company follows ASC Topic 740 for recording provision for income taxes. Deferred tax assets and liabilities are computed based upon the difference between the financial statement and income tax basis of assets and liabilities using the enacted marginal tax rate applicable when the related asset or liability is expected to be realized or settled. Deferred income tax expense or benefit is based on the changes in the asset or liability for each period. If available evidence suggests that it is more likely than not that some portion or the entire deferred tax asset will not be realized, a valuation allowance is required to reduce the deferred tax asset to the amount that is more likely than not to be realized. Future changes in such valuation allowance are included in the provision for deferred income tax in the period of change.

Deferred income tax may arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified as current or non-current, depending on the classification of assets and liabilities to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which the temporary differences are expected to reverse.

The Company applies a more-likely-than-not recognition threshold for all tax uncertainties. ASC Topic 740 only allows the recognition of tax benefits that have a greater than fifty percent likelihood of being sustained upon examination by taxing authorities. As of June 30, 2022 and December 31, 2021, the Company reviewed its tax positions and determined there were no outstanding, or retroactive tax positions with less than a 50% likelihood of being sustained upon examination by the taxing authorities, therefore this standard has not had a material effect on the Company.

The Company does not anticipate any significant changes to its total unrecognized tax benefits within the next 12 months.

The Company classifies tax-related penalties and net interest as income tax expense. For the three-month and six-month periods ended June 30, 2022, and 2021, respectively, no income tax expense has been recorded.

Use of estimates

The preparation of financial statements in conformity with generally accepted accounting principles 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 revenue and expenses during the reporting period. Actual results could differ significantly from those estimates.

Right of Use Assets and Lease Liabilities

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). The standard requires lessees to recognize almost all leases on the balance sheet as a Right-of-Use (“ROU”) asset and a lease liability and requires leases to be classified as either an operating or a finance type lease. The standard excludes leases of intangible assets or inventory. The standard became effective for the Company beginning January 1, 2019. The Company adopted ASC 842 using the modified retrospective approach, by applying the new standard to all leases existing at the date of initial application. Results and disclosure requirements for reporting periods beginning after January 1, 2019, are presented under ASC 842, while prior period amounts have not been adjusted and continue to be reported in accordance with our historical accounting under ASC 840. The Company elected the package of practical expedients permitted under the standard, which also allowed the Company to carry forward historical lease classifications. The Company also elected the practical expedient related to treating lease and non-lease components as a single lease component for all equipment leases as well as electing a policy exclusion permitting leases with an original lease term of less than one year to be excluded from the ROU assets and lease liabilities.

Under ASC 842, the Company determines if an arrangement is a lease at inception. ROU assets and liabilities are recognized at commencement date based on the present value of remaining lease payments over the lease term. For this purpose, the Company considers only payments that are fixed and determinable at the time of commencement. As most of the Company’s leases do not provide an implicit rate, the Company estimated the incremental borrowing rate in determining the present value of lease payments. The ROU asset also includes any lease payments made prior to commencement and is recorded net of any lease incentives received. The Company’ lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise such options.

Operating leases are included in operating lease Right-of-Use assets and operating lease liabilities, current and non-current, on the Company’s consolidated balance sheets.

Recent pronouncements

The Company has implemented all new accounting pronouncements that are in effect and is evaluating any that may impact its financial statements. The Company does not believe that there are any new accounting pronouncements that have been issued that might have a material impact on its financial position or results of operations.

NOTE 2 – GOING CONCERN

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern, which contemplates the recoverability of assets and the satisfaction of liabilities in the normal course of business. As noted above, the Company is in the development stage and, accordingly, its revenue from its planned operations does not cover its operating expenses. Since inception, the Company has been engaged in financing activities and executing its business plan of operations and incurring costs and expenses related to developing products and market identity, obtaining inventory, preparing for public product launch and ultimately selling products. As a result, the Company incurred net income (losses) for the six months ended June 30, 2022 and 2021 of ($4,230,329) and ($3,463,310), respectively. The Company’s accumulated deficit was ($31,199,986) as of June 30, 2022 and ($26,969,657) as of December 31, 2021. The Company’s working capital was $3,155,898 as of June 30, 2022 compared to a deficit of ($4,171,277) as of December 31, 2021. The increase in working capital from December 31, 2021 to June 30, 2022 is primarily due to the Company closing on its registered public offering in February 2022. Until recently the Company’s activities since inception have been sustained through equity and debt financing and the deferral of payments on accounts payable and other expenses.

The ability of the Company to continue as a going concern is dependent upon its ability to raise capital from the sale of its equity and, ultimately, the achievement of significant operating revenues. Management believes holders of its warrants will execute their outstanding warrants generating additional investment capital for the Company. As of June 30, 2022, there were 700,838 warrants with an exercise price of $8.00 per share, and 3,287,123 warrants with an exercise price of $2.01 per share, which was adjusted downward from $5.1875 due to a dilutive issuance on July 7, 2022. Management is in discussion with its investment bank, EF Hutton a division of Benchmark Investments, LLC and broker dealers regarding additional funding initiatives.

Management believes sufficient funding can be secured through the obtaining of loans, as well as future offerings of its preferred and common stock to institutional and other investors. However, no assurance can be given that the Company will obtain this additional working capital, or if obtained, that such funding will not cause substantial dilution to its stockholders. If the Company is unable to secure such additional funds from these sources, it may be forced to change or delay its business plan rollout.

These financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts, or amounts and classification of liabilities that might result from this uncertainty.

NOTE 3 – INVENTORY AND DEPOSITS

Inventory and deposits include the following:

SCHEDULE OF INVENTORY AND DEPOSITS

	June 30, 2022 (unaudited)		December 31, 2021 (audited)

Inventory – finished goods	$	826,494	$	685,854
Inventory deposits		224,894		-
Total Inventory and deposits	$	1,051,388	$	685,854

NOTE 4 – PROPERTY AND EQUIPMENT

Property and equipment include the following:

SCHEDULE OF PROPERTY AND EQUIPMENT

	June 30, 2022 (unaudited)			December 31, 2021 (audited)

Marketing equipment	$	32,261		$	32,261
Vehicles		291,537			277,886
Property and equipment gross		323,798			310,147
Less: Accumulated depreciation		(310,602	)		(309,247	)
Net property and equipment	$	13,196		$	900

For the six months ended June 30, 2022, and 2021 we recognized $1,355 and $1,798 in depreciation expense, respectively. We depreciate these assets over a period of sixty (60) months which has been deemed their useful life.

NOTE 5 – RELATED PARTY NOTE PAYABLE AND RELATED PARTY TRANSACTIONS

During the year ended December 31, 2016, the Company acquired three vehicles from related parties and assumed the debt secured by each one of the vehicles. Accordingly, the recorded value for each vehicle was the total debt assumed from each related loan, for a total of $277,886.

Charles A. Ross, Jr. serves as the Company’s CEO. Compensation for Mr. Ross was $358,000 and $90,000, respectively for the six months ended June 30, 2022, and 2021. Compensation for the six months ended June 30, 2022 includes a bonus approved by the Board of Directors.

Doug Grau serves as the Company’s President. Compensation for Mr. Grau was $150,000 and $60,000, respectively for the six months ended June 30, 2022, and 2021. Compensation for the six months ended June 30, 2022 includes a bonus approved by the Board of Directors.

NOTE 6 – NOTES PAYABLE – NON-RELATED PARTY

Effective January 1, 2016, the Company acquired a vehicle from a related party in exchange for the assumption of the liability related to this vehicle. The liability assumed is as follows at June 30, 2022 and December 31, 2021.

	June 30,		December 31,
	2022		2021
	(unaudited)		(audited)

Loan secured by a tour bus, monthly payments of $1,426 including interest at 12% per annum through January 2023 when the remaining balance is payable.	$	4,385	$	12,939

Total recorded as current liability	$	4,385	$	12,939

Current and long-term portion. Total loan balance is reported as current due to the loan is to be repaid within one year.

NOTE 7 – NOTES PAYABLE – WORKING CAPITAL

During the six months ending June 30, 2022, the Company and the Company’s wholly owned operating subsidiary completed the sale of several short-term notes under similar terms as its other short-term notes totalling $60,000. The notes are secured by a pledge of certain items of the Company’s current inventory and the chief executive officer’s personal guaranty.

During the six months ending June 30, 2022, the Company and the Company’s wholly-owned operating subsidiary repaid $2,541,634 of these short term notes and successfully completed the conversion of short term notes with a face value of $1,950,224 and accrued interest into shares of common stock with a fair value of $2,803,632, resulting in a Loss on extinguishment of debt of $1,376,756. The successful completion of the conversion of short term notes and accrued interest was done in conjunction with the successful registered public offering in February 2022.

At June 30, 2022, and December 31, 2021, the outstanding balance due on working capital notes was $605,037 and $4,952,326, respectively.

NOTE 8 – INCOME TAXES

At June 30, 2022 and December 31, 2021, the Company had a net operating loss carryforward of $31,199,986 and $26,969,657, respectively, which begins to expire in 2034.

Components of net deferred tax asset, including a valuation allowance, are as follows:

	June 30, 2022 (unaudited)			December 31, 2021 (audited)
Deferred tax asset:
Net operating loss carryforward	$	6,466,694		$	5,663,628
Total deferred tax asset		6,466,694			5,663,628
Less: Valuation allowance		(6,466,694	)		(5,663,628	)
Net deferred tax asset	$	-		$	-

Valuation allowance for deferred tax assets as of June 30, 2022, and December 31, 2021 was $6,466,694 and $5,663,628, respectively. In assessing the recovery of the deferred tax asset, management considers whether it is more likely than not that some portion or the entire deferred tax asset will not be realized. The ultimate realization of the deferred tax asset is dependent upon the generation of future taxable income in the periods in which those temporary differences become deductible. Management considers the scheduled reversals of future deferred tax assets, projected future taxable income, and tax planning strategies in making this assessment. As a result, management determined it was more likely than not deferred tax assets will not be realized as of June 30, 2022, and December 31, 2021, and recognized 100% valuation allowance for each period.

Reconciliation between the statutory rate and the effective tax rate for both periods and as of December 31, 2021:


Federal statutory rate	(21.0	)%
State taxes, net of federal benefit	(0.0	)%
Change in valuation allowance	21.0	%
Effective tax rate	0.0	%

NOTE 9 – SHARE CAPITAL

The Company is authorized to issue 600,000,000 shares of its $0.001 par value common stock and 10,000,000 shares of its $0.001 par value preferred stock.

On February 7, 2022, the Company effectuated a reverse split of its issued and outstanding shares of common stock at a ratio of 1-for-80. The share numbers and pricing information in this report are adjusted to reflect the reverse stock split.

Common stock and preferred stock

On February 3, 2022, multiple Series B Convertible Preferred stockholders converted 201,358 shares of their Series B Convertible Preferred Stock to 251,698 shares of common stock of the Company.

On February 3, 2022, the Company converted two outstanding notes into 186,067 shares of common stock of the Company.

On February 10, 2022 the Company received an equity investment of $10,500,000 to purchase 2,530,121 shares of the Company’s common stock through a registered public offering at $4.15 per share.

At June 30, 2022 and December 31, 2021, there were 4,741,321 and 1,597,370 shares of common stock issued and outstanding, respectively; and 75,143 and 276,501 shares of Series B preferred stock issued and outstanding, respectively, and 100,000 and 100,000 shares of its Series A preferred stock issued and outstanding, respectively.

NOTE 10 – WARRANTS AND OPTIONS

As of June 30, 2022, there were 4,365,446 warrants issued and outstanding. As of December 31, 2021, there were 701,776 warrants outstanding to acquire additional shares of common stock.

The Company evaluates outstanding warrants as derivative liabilities and will recognize any changes in the fair value through earnings. The Company determined that the warrants have an immaterial fair value at June 30, 2022. The warrants do not trade in a highly active securities market, and as such, the Company estimated the fair value of these common stock equivalents using Black-Scholes and the following assumptions:

Expected volatility was based primarily on historical volatility. Historical volatility was computed using daily pricing observations for recent periods. The Company believes this method produced an estimate that was representative of the Company’s expectations of future volatility over the expected term which due to their maturity period as expiry, it was three years. The Company had no reason to believe future volatility over the expected remaining life of these common stock equivalents was likely to differ materially from historical volatility. Expected life was based on three years due to the expiry of maturity. The risk-free rate was based on the U.S. Treasury rate that corresponded to the expected term of the common stock equivalents.

SCHEDULE OF FAIR VALUE MEASUREMENT

	June 30, 2022 (unaudited)			December 31, 2021 (audited)

Stock Price	$	1.80		$	5.68
Exercise Price	$	8.00		$	8.00
Term (expected in years)		5.0			3.2
Volatility		148.26	%		203.44	%
Annual Rate of Dividends		0.0	%		0.0	%
Risk Free Rate		2.32	%		1.52	%

Stock Purchase Warrants

The following table summarizes all warrant activity for the year ended December 31, 2021, and the six months ended June 30, 2022.

SCHEDULE OF WARRANT ACTIVITY

	Shares			Weighted- Average Exercise Price Per Share		Remaining term		Intrinsic value

Outstanding and Exercisable at December 31, 2020		43,688		$	20.80		3.48 years		-
Granted		662,713		$	8.00		2.95 years		-
Exercised							-		-
Expired		(4,625	)		-		-		-
Outstanding and Exercisable at December 31, 2021		701,776		$	8.80		2.95 years		-
Granted		2,909,639		$	5.1875		5.00 years		-
Granted in Debt Conversion		377,484		$	5.1875		5.00 years
Granted Prefunded		377,484		$	0.01		5.00 years
Exercised		-			-		-		-
Expired		(938	)		-		-		-
Outstanding and Exercisable at June 30, 2022		4,365,446		$	5.05		4.22 years		-

NOTE 11 – COMMITMENTS AND CONTINGENCIES

Rental Payments under Non-cancellable Operating Leases

The Company has a lease for its sales office and showroom in Lenexa, Kansas which expires in January 2026, and an annually renewable lease for manufacturing and warehouse space in Chanute, Kansas. On April 6, 2022, the Company entered into a two-year lease agreement for approximately 1,750 square feet of office space in Nashville, Tennessee, at a cost of $4,750 per month.

The following is a schedule, by calendar year, of the future minimum rental payments required under the lease:

Year ended December 31,

2022		169,096
2023		76,628
2024		77,681
2025		78,755
2026		19,689
Total	$	421,848

Rent expense totalled approximately $112,000 and $100,000 for the six-month periods ended June 30, 2022, and 2021, respectively.

NOTE 12 – SUBSEQUENT EVENTS

The Company evaluated all events that occurred after the balance sheet date of June 30, 2022, through the date the financial statements were issued and determined that there were the following subsequent events:

On July 7, 2022, we closed on an underwritten public offering of 11,711,712 units (the “Common Units”), at a price to the public of $1.11 per Common Unit, for aggregate gross proceeds of approximately $12.9 million, prior to deducting underwriting discounts, commissions, and other estimated offering expenses. Each Common Unit consisted of one share of common stock (“Common Stock”) and two warrants to purchase one share each of common stock (each a “Warrant” and collectively the “Warrants”). The Common Stock and Warrants were immediately separable from the Common Units and were issued and trade separately. The Warrants are exercisable immediately, expire five years from the date of issuance and have an exercise price of $0.86 per share.

On June 29, 2022, the Company entered into a stock and membership interest purchase agreement with Champion Safe Co., Inc. (“Champion Safe”), Superior Safe, LLC (“Superior Safe”), Safe Guard Security Products, LLC (“Safe Guard”), Champion Safe De Mexico, S.A. de C.V. (“Champion Safe Mexico” and, together with Champion Safe, Superior Safe, and Safe Guard, collectively, the “Champion Entities”) and Mr. Ray Crosby (“Seller”) (the “Champion Purchase Agreement”), pursuant to which the Company agreed to acquire all of the issued and outstanding capital stock and membership interests of the Champion Entities from the Seller.

The closing of the acquisition occurred on July 29, 2022. Under the terms of the Champion Purchase Agreement, the Company paid the Seller (i) cash consideration in the amount of $9,150,000.00, along with (ii) cash deposits in the amount of $350,000.00, and (iii) reimbursed Seller for $397,420.32 of agreed upon acquisitions and equipment purchases completed by the Seller and the Champion Entities since June 30, 2021.

AMERICAN REBEL HOLDINGS, INC.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2022

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Introduction

The following unaudited pro forma condensed combined financial information presents the unaudited pro forma condensed combined balance sheet and unaudited pro forma condensed combined statements of operations based upon the combined historical financial statements of American Rebel Holdings, Inc. (the “Company”) and Champion Safe Co., Inc., Superior Safe, LLC, Safe Guard Security Products, LLC, Champion Safe De Mexico, S.A. de C.V. (collectively “Champion”), after giving effect to the consummation of the acquisition transaction contemplated by the Champion Purchase Agreement, dated June 29, 2022 (with an acquisition date of July 29, 2022 as disclosed on Current Report Form 8-K, dated August 4, 2022), by and among the Company and Champion, and the related adjustments described in the accompanying notes. The transaction is accounted for under the acquisition method of accounting, which requires determination of the accounting acquirer.

The Company is considered to be the acquirer of Champion for accounting purposes and will allocate the purchase price to the fair value of Champion’s assets and liabilities as of the acquisition date, with any excess purchase price recorded as goodwill.

The unaudited pro forma condensed combined balance sheet data as of June 30, 2022, gives effect to the transaction as if it occurred on that date. The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2022, and for the year ended December 31, 2021, gives effect to the transaction as if it had occurred on January 1, 2021.

The unaudited pro forma condensed combined financial information was prepared in accordance with Article 11 of Regulation S-X. The unaudited pro forma adjustments reflecting the transaction have been prepared in accordance with business combination accounting guidance as provided in FASB ASC Topic 805 and reflect the preliminary allocation of the estimated merger consideration to the acquired assets and liabilities assumed based upon their estimated fair values, using the assumptions set forth in the notes to the unaudited pro forma condensed combined financial information. The Company’s historical consolidated financial information has been adjusted in the unaudited pro forma condensed combined financial information to give pro forma effect to events that are (1) directly attributable to the transaction, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results.

The unaudited pro forma condensed combined financial information is provided for informational purposes only and is not necessarily indicative of the operating results or financial position that would have occurred if the transaction had been completed as of the dates set forth above, nor is it indicative of the future results or financial position of the combined company. In connection with the pro forma condensed combined financial information, the Company allocated the estimated purchase price using its best estimates of fair value. The allocation is dependent upon certain valuation and other analyses that are not yet final. Accordingly, the pro forma acquisition price adjustments are preliminary and subject to further adjustments as additional information becomes available and as additional analyses are performed. There can be no assurances that the final valuations will not result in material changes to the preliminary estimated purchase price allocation. The unaudited pro forma condensed combined financial information also does not give effect to the dilution or costs of financing associated with the transaction, potential impact of current financial conditions, any anticipated synergies, operating efficiencies or cost savings that may result from the transaction or any integration costs. Furthermore, the unaudited pro forma condensed combined statements of operations do not include certain nonrecurring charges and the related tax effects that result directly from the transaction as described in the notes to the unaudited pro forma condensed combined financial information.

The unaudited pro forma condensed combined financial information should be read in conjunction with both the Company’s and Champion’s unaudited historical condensed consolidated financial statements as of June 30, 2022, and the audited historical consolidated financial statements as of and for the year ended December 31, 2021.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

	American			Champion		Purchase			Financing
	Rebel Holdings, Inc			Safe Et Al Company		Transaction Accounting			Transaction Accounting		Pro Forma
	Historical			Historical		Adjustments			Adjustments		Combined
	30-Jun-22			30-Jun-22		30-Jun-22			30-Jun-22		30-Jun-22
	(unaudited)			(unaudited)		(unaudited)			(unaudited)		(unaudited)
ASSETS

CURRENT ASSETS:
Cash and cash equivalents	$	2,509,975		$	98,159	$	-		$	2,500,000	$	5,108,134
Accounts receivable		272,995			1,532,706		224,894			-		2,030,595
Prepaid expense		529,492			8,199		(350,000	)		-		187,691
Inventory		826,494			4,255,029		-			-		5,081,523
Inventory deposits		224,894			-		(224,894	)		-		-
Total Current Assets		4,363,850			5,894,093		(350,000	)		2,500,000		12,470,943

Property and Equipment, net		13,196			414,137		350,000			-		777,333

OTHER ASSETS:
Goodwill		-			-		6,383,998			-		6,383,998
Lease deposits		4,750			15,212		-			-		19,962
Total Other Assets		4,750			15,212		6,383,998			-		6,403,960

TOTAL ASSETS	$	4,381,796		$	6,323,442	$	6,383,998		$	2,500,000	$	19,589,236

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

CURRENT LIABILITIES:
Accounts payable and accrued expense		530,611			1,561,493		-			-		2,092,104
Accrued interest		67,919			-		-			-		67,919
Loan – officer - related party		-			200,000		-			-		200,000
Loan – working capital		605,037			1,445,947		-			-		2,050,984
Loans - nonrelated parties		4,385			-		-			-		4,385
Total Current Liabilities		1,207,952			3,207,440		-			-		4,415,392

		-			-		-			-		-
TOTAL LIABILITIES		1,207,952			3,207,440		-			-		4,415,392

STOCKHOLDERS’ EQUITY (DEFICIT):
Preferred stock, Class A		100			-		-			-		100
Preferred stock, Class B		75			-		-			-		75

Common stock,		4,741			-		-			-		4,741
Additional paid in capital		34,368,914			3,116,002		6,383,998			2,500,000		46,493,481
Accumulated deficit		(31,199,986	)		-		-			-		(31,199,986	)
TOTAL STOCKHOLDERS’ EQUITY (DEFICIT)		3,173,844			3,116,002		6,383,998			2,500,000		15,173,844

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)	$	4,381,796		$	6,323,442	$	6,383,998		$	2,500,000	$	19,589,236

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

	American			Champion			Purchase		Financing
	Rebel Holdings, Inc			Safe Et Al Company			Transaction Accounting		Transaction Accounting			Pro Forma
	Historical			Historical			Adjustments		Adjustments			Combined
	31-Dec-21			31-Dec-21			31-Dec-21		31-Dec-21			31-Dec-21
	(unaudited)			(unaudited)			(unaudited)		(unaudited)			(unaudited)
Revenue	$	986,826		$	18,304,859		$	-	$	(600,000	)	$	18,691,685
Cost of goods sold		812,130			14,354,863			-		(600,000	)		14,566,993
Gross margin		174,696			3,949,996			-		-			4,124,692

Expenses:
Consulting – business development		2,012,803			1,838,947			-		-			3,851,750
Product development costs		330,353			24,558			-		-			354,911
Marketing and brand development costs		171,030			828,890			-		-			999,920
Administrative and other		968,306			518,705			-		-			1,487,011
Depreciation expense		3,643			24,919			-		-			28,562
Operating expenses		3,486,135			3,236,019			-		-			6,722,154
Operating income (loss)		(3,311,439	)		713,977			-		-			(2,597,462	)

Other Income (Expense)
Interest expense		(2,061,782	)		(77,752	)		-		1,800,000			(339,534	)
Interest Income		-			305								305
Payroll Protection Loan Forgiven		-			625,064					-			625,064
Gain (Loss) on extinguishment of debt		(725,723	)		-			-		725,723			-
Net income (loss) before income tax provision		(6,098,944	)		1,261,594			-		2,525,723			(2,311,627	)
Provision for income tax		-			-			-		-			-
Net income (loss)	$	(6,098,944	)	$	1,261,594		$	-	$	2,525,723		$	(2,311,627	)
Basic and diluted income (loss) per share	$	(1.92	)	$	-		$	-	$	-		$	(0.73	)
Weighted average common shares outstanding - basic and diluted		3,169,000			-			-		-			3,169,000

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

	American			Champion			Purchase		Financing
	Rebel Holdings, Inc			Safe Et Al Company			Transaction Accounting		Transaction Accounting			Pro Forma
	Historical			Historical			Adjustments		Adjustments			Combined
	30-Jun-22			30-Jun-22			30-Jun-22		30-Jun-22			30-Jun-22
	(unaudited)			(unaudited)			(unaudited)		(unaudited)			(unaudited)
Revenue	$	492,786		$	9,342,879		$	-	$	(120,000	)	$	9,715,665
Cost of goods sold		337,797			6,750,533			-		(120,000	)		6,968,330
Gross margin		154,989			2,592,346			-		-			2,747,335

Expenses:
Consulting, payroll and related costs		709,396			979,596			-		-			1,688,992
Product development costs		146,463			8,302			-		-			154,765
Marketing and brand development costs		230,219			441,858			-		-			672,077
Administrative and other		1,610,723			375,492			-		-			1,986,215
Depreciation expense		1,355			27,269			-		-			28,624
Operating expenses		2,698,156			1,832,517			-		-			4,530,673
Operating income (loss)		(2,543,167	)		759,829			-		-			(1,783,338	)

Other Income (Expense)
Interest expense		(310,406	)		(47,705	)		-		250,000			(108,111	)
Interest income		-			6,242								6,242
Payroll Protection loan forgiveness		-			-					-			-
Gain (Loss) on extinguishment of debt		(1,376,756	)		-			-		1,376,756			-
Net income (loss) before income tax provision		(4,230,329	)		718,366			-		1,626,756			(1,885,207	)
Provision for income tax		-			-			-		-			-
Net income (loss)	$	(4,230,329	)	$	718,366		$	-	$	1,626,756		$	(1,885,207	)
Basic and diluted income (loss) per share	$	(1.07	)	$	-		$	-	$	-		$	(0.48	)
Weighted average common shares outstanding - basic and diluted		3,955,000			-			-		-			3,955,000

See Notes to Financial Statements.

AMERICAN REBEL HOLDINGS, INC.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Note 1 – Basis of Presentation

The historical financial information has been adjusted in the unaudited pro forma condensed combined financial information to give effect to events that are (1) directly attributable to the transaction, (2) factually supportable, and (3) with respect to the statement of operations, expected to have a continuing impact on the combined results. The pro forma adjustments are preliminary and based on estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the transaction and certain other adjustments. The final determination of the purchase price allocation will be based on the fair values of assets acquired and liabilities assumed as of the date the transaction closes, which has been determined to be July 29, 2022. The Company will continue to assess its determination of fair value of the assets acquired and liabilities assumed during the measurement period.

The Company’s and Champion’s historical results reflect the unaudited condensed statements of operations for the six months ended June 30, 2022, the audited statements of operations for the year ended December 31, 2021, and the unaudited condensed balance sheet as of June 30, 2022.

Note 2 – Description of Transaction

On June 29, 2022, the Company entered into a stock and membership interest purchase agreement with Champion Safe Co., Inc., Superior Safe, LLC, Safe Guard Security Products, LLC, Champion Safe De Mexico, S.A. de C.V. (the “Champion Entities” or “Champion”) and Mr. Ray Crosby (“Seller”) (the “Champion Purchase Agreement”), pursuant to which the Company agreed to acquire all of the issued and outstanding capital stock and membership interests of the Champion Entities from the Seller.

The closing of the acquisition occurred on July 29, 2022. Under the terms of the Champion Purchase Agreement, the Company paid the Seller (i) cash consideration in the amount of $9,150,000, along with (ii) cash deposits in the amount of $350,000, and (iii) reimbursed Seller for $397,420.32 of agreed upon acquisitions and equipment purchases completed by the Seller and the Champion Entities since June 30, 2021

Note 3 - Reclassification Adjustments

The accounting policies used in the preparation of this unaudited pro forma condensed combined financial information are those set out in the Company’s audited consolidated financial statements as of and for the fiscal year ended December 31, 2021, and unaudited condensed consolidated financial statements as of and for the six months ended June 30, 2022. With the information currently available, the Company has determined that no significant adjustments are necessary to conform Champion’s consolidated financial statements to the accounting policies used by the Company in the preparation of the unaudited pro forma condensed combined financial information.

The reclassification adjustments are based on currently available information and assumptions management believes are, under the circumstances and given the information available at this time, reasonable, and reflective of adjustments necessary to report the Company’s financial condition and results of operations as if the acquisition were completed.

The combined company will finalize the review of accounting policies and reclassifications after the transaction closes, which could be materially different from the amounts set forth in the unaudited pro forma condensed combined financial information presented herein. The reclassification adjustments currently identified are as follows:

Note 4 –Estimated Transaction Consideration

The estimated transaction consideration is approximately $9,850,000 based on an actual purchase price of $9,897,420.32, as described above in Note 2 to these unaudited pro forma condensed combined financial information.

The following table summarizes the preliminary estimate of the consideration to be transferred as a result of the combination.

Deposits paid with contract	$	350,000
Cash payment due at closing		9,150,000
Estimated reimbursement for equipment purchased since June 30, 2021		350,000
Estimated Transaction Consideration	$	9,850,000

The final merger consideration could differ from the amounts presented in the unaudited pro forma condensed combined financial information due to final accounting for equipment purchased up to the closing date of the combination, and other costs expended by the Company in its acquisition of Champion.

Note 5 – Allocation of Estimated Consideration

Under the acquisition method of accounting, the identifiable assets acquired, and liabilities assumed of Champion will be recognized and measured at fair value as of the closing date of the combination and added to those of the Company. The determination of fair value used in the transaction-related adjustments presented herein are preliminary and based on management estimates of the fair value and useful lives of the assets acquired and liabilities assumed and have been prepared to illustrate the estimated effect of the acquisition. The final allocation of consideration, upon the completion of the acquisition, will be based on Champion’s assets acquired and liabilities assumed as of the acquisition date, July 29, 2022, and will depend on a number of factors that cannot be predicted with exact certainty at this time. Therefore, actual allocations may differ from the transaction accounting adjustments presented herein. The allocation is dependent upon certain valuations and other studies that have not yet been completed. Accordingly, the pro forma allocation of the consideration may be subject to further adjustments as additional information becomes available and as analyses and valuations are completed. There can be no assurances that these additional analyses and final valuations will not result in material changes to the estimates of fair value set forth below.

The following table sets forth a preliminary allocation of the estimated consideration to the identifiable tangible and intangible assets acquired and liabilities assumed of Champion based on Champion’s unaudited consolidated balance sheet as of June 30, 2022, with the estimated excess recorded to goodwill:

Total assets	$	6,673,442
Total liabilities		3,207,440
Net acquired tangible assets		3,466,002
Goodwill		6,383,998
Allocation of the Estimated Transaction Consideration	$	9,850,000

Note 6 – Pro Forma Adjustments

Unaudited Pro Forma Condensed Combined Balance Sheet Adjustments

To record estimated working capital financing in addition to Transaction Consideration, as of June 30, 2022.

	American Rebel Holdings, Inc.		Champion				Total
Additional working capital	$	2,500,000		$	-	$	2,500,000
Additional paid in capital		2,500,000			-		2,500,000
		-					-
Pro forma net adjustment	$	-	$			$	-

Unaudited Pro Forma Condensed Combined Statements of Operations Adjustments

To adjust Revenue and Cost of Goods Sold for estimated transactions between companies:

	Six months Ended June 30, 2022			Year Ended December 31, 2021
Revenue	$	(120,000	)	$	(600,000	)
Cost of Goods Sold		(120,000	)		(600,000	)
Pro forma net adjustment	$	-		$	-

To adjust interest expense and loss on extinguishment of debt based upon debt obligations eliminated by financing in February 2022 and in connection with the acquisition:

	Six months Ended June 30, 2022		Year Ended December 31, 2021
Interest expense	$	250,000	$	1,800,000
Loss on extinguishment of debt		1,376,756		725,723
Pro forma net adjustment	$	1,626,756	$	2,525,723

FORWARD LOOKING STATEMENTS

This Quarterly Report on Form 10-Q (“Quarterly Report”) contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These forward-looking statements are not historical facts but rather are based on current expectations, estimates and projections. We may use words such as “may,” “could,” “should,” “anticipate,” “expect,” “project,” “position,” “intend,” “target,” “plan,” “seek,” “believe,” “foresee,” “outlook,” “estimate” and variations of these words and similar expressions to identify forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted. These risks and uncertainties include, but are not limited to, the following:

	●	we currently do not own a manufacturing facility, and future acquisition and operation of new manufacturing facilities might prove unsuccessful and could fail;

	●	our success depends on our ability to introduce new products that track customer preferences;

	●	if we are unable to protect our intellectual property, we may lose a competitive advantage or incur substantial litigation costs to protect our rights;

	●	as significant portion of our revenues is derived by demand for our safes and personal security products for firearms storage purposes, we depend on the availability and regulation of ammunition storage;

	●	as we rely on third-party manufacturers for our safes production, our compromised operational capacity may affect our ability to meet the demand for our safes, which in turn may affect our generation of revenue;

	●	shortages of components and materials, as well as supply chain disruptions, may delay or reduce our sales and increase our costs, thereby harming our results of operations;

	●	we do not have long-term purchase commitments from our customers, and their ability to cancel, reduce, or delay orders could reduce our revenue and increase our costs;

	●	our inability to effectively meet our short- and long-term obligations;

	●	given our limited corporate history it is difficult to evaluate our business and future prospects and increases the risks associated with an investment in our securities;

	●	our inability to raise additional financing for working capital;

	●	our ability to generate sufficient revenue in our targeted markets to support operations;

	●	significant dilution resulting from our financing activities;

	●	the actions and initiatives taken by both current and potential competitors;

	●	our ability to diversify our operations;

	●	the fact that our accounting policies and methods are fundamental to how we report our financial condition and results of operations, and they may require management to make estimates about matters that are inherently uncertain;

	●	changes in U.S. GAAP or in the legal, regulatory and legislative environments in the markets in which we operate;

	●	the deterioration in general or global economic, market and political conditions;

	●	the inability to efficiently manage our operations;

	●	the inability to achieve future operating results;

	●	the unavailability of funds for capital expenditures;

	●	the inability of management to effectively implement our strategies and business plans; and

	●	the other risks and uncertainties detailed in this report.

Because the factors referred to above could cause actual results or outcomes to differ materially from those expressed in any forward-looking statements made by us, you should not place undue reliance on any such forward-looking statements. New factors emerge from time to time, and their emergence is impossible for us to predict. In addition, we cannot assess the impact of each factor on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

This Quarterly Report should be read completely and with the understanding that actual future results may be materially different from what we expect. The forward-looking statements included in this Quarterly Report are made as of the date of this Quarterly Report and should be evaluated with consideration of any changes occurring after the date of this Quarterly Report. We will not update forward-looking statements even though our situation may change in the future and we assume no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

Except as otherwise indicated by the context, references in this report to “Company,” “American Rebel Holdings,” “American Rebel,” “we,” “us” and “our” are references to American Rebel Holdings, Inc. and its wholly-owned operating subsidiary, American Rebel, Inc. All references to “USD” or United States Dollar refer to the legal currency of the United States of America.

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

Management’s Discussion and Analysis should be read along with the financial statements included in this Quarterly Report on Form 10-Q (the “Financial Statements”). The Financial Statements have been prepared in accordance with generally accepted accounting policies in the United States (“GAAP”). Except as otherwise disclosed, all dollar figures included therein and in the following management discussion and analysis are quoted in United States dollars.

Description of Business

Overview

The Company operates as a marketer of branded safes and personal security products. Additionally, the Company designs and produces branded accessories and apparel including with concealment pockets.

We focus on primarily using U.S.-made steel as the primary component of our safes and personal security products. We believe our products are designed to safely store firearms, as well as store our customers’ priceless keepsakes, family heirlooms and treasured memories, and aim to make our products accessible at various price points for home use. We believe our products are designed for safety, quality, reliability, features and performance.

In addition to branded safes, we offer an assortment of personal security products as well as apparel and accessories for men and women under the American Rebel brand. Our backpacks utilize what we believe is a distinctive sandwich-method concealment pocket, which we refer to as our Personal Protection Pocket, to hold firearms in place securely and safely. Concealment pockets on our Freedom 2.0 Concealed Carry Jackets incorporate a silent operation opening and closing with the use of a magnetic closure.

We believe that we have the potential to continue to create an American brand community presence, in part through our Chief Executive Officer, Mr. Charles A. “Andy” Ross, who has written, recorded and performs a number of songs about the American spirit of independence. We believe our customers identify with the values expressed by our Chief Executive Officer through the “American Rebel” brand.

Through our growing network of dealers, we promote and sell our products in select regional retailers and local specialty safe, sports, hunting and firearms stores, as well as via e-commerce marketplace. The brand shares a commitment to offering products of what we believe are enduring quality and comfort that allow customers to keep their valuable belongings safe on the go and express their patriotism and style, which is synonymous with the American Rebel brand.

We generate revenue from the following activities:

Safes - we offer a wide range of home, office and personal safe models, in a broad assortment of sizes, featur

SEC Form 10-Q filed by American Rebel Holdings Inc.