# EDGAR Filing Document

**Accession Number:** 0001599407
**File Stem:** 0001213900-25-076850
**Filing Date:** 2025-8
**Character Count:** 198934
**Document Hash:** 70e590bffb7f98df22aa9954a5ffde61
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001213900-25-076850.hdr.sgml**: 20250814

**ACCESSION NUMBER**: 0001213900-25-076850

**CONFORMED SUBMISSION TYPE**: 10-Q

**PUBLIC DOCUMENT COUNT**: 83

**CONFORMED PERIOD OF REPORT**: 20250630

**FILED AS OF DATE**: 20250814

**DATE AS OF CHANGE**: 20250814

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** 1847 Holdings LLC
- **CENTRAL INDEX KEY:** 0001599407
- **STANDARD INDUSTRIAL CLASSIFICATION:** SERVICES-MANAGEMENT CONSULTING SERVICES [8742]
- **ORGANIZATION NAME:** 07 Trade & Services
- **EIN:** 383922937
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 10-Q
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41368
- **FILM NUMBER:** 251221174

**BUSINESS ADDRESS:**
- **STREET 1:** 590 MADISON AVENUE
- **STREET 2:** 21ST FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022
- **BUSINESS PHONE:** 212-521-4052

**MAIL ADDRESS:**
- **STREET 1:** 590 MADISON AVENUE
- **STREET 2:** 21ST FLOOR
- **CITY:** NEW YORK
- **STATE:** NY
- **ZIP:** 10022

?xml version='1.0' encoding='ASCII'?

**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, 2025

or

**☐ 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: 001-41368

---

| |
|:---|
| **1847 HOLDINGS LLC** |
| (Exact name of registrant as specified in its charter) |

---

---

| | |
|:---|:---|
| **Delaware** | **38-3922937** |
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |

---

---

| | |
|:---|:---|
| **260 Madison Avenue, 8th Floor, New York, NY** | **10016** |
| (Address of principal executive offices) | (Zip Code) |

---

---

| |
|:---|
| **(212) 417-9800** |
| (Registrant's telephone number, including area code) |

---

---

| |
|:---|
| **N/A** |
| (Former name, former address and former fiscal year, if changed since last report) |

---

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

---

| | |
|:---|:---|
| **Title of each class** | **Trading Symbol(s)** |
| Common Shares | EFSH N/A<sup>(1)</sup> |

---

(1) On July 9, 2025, NYSE American LLC filed a Form 25 with the U.S. Securities and Exchange Commission to
delist the common shares from NYSE American LLC. The deregistration of the common shares under Section 12(b) of the Act will be effective
90 days, or such shorter period as the U.S. Securities and Exchange Commission may determine, after filing of the Form 25.

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 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 the 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 ☐ <br> Non-accelerated filer ☒ Smaller reporting company ☒ <br> 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 comply 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 ☒

As of August 13, 2025, there were 38,152,300 common shares of the registrant issued and outstanding.

**1847 HOLDINGS LLC**

**Quarterly Report on Form 10-Q**

**Period Ended June 30, 2025**

**TABLE OF CONTENTS**

---

| | | |
|:---|:---|:---|
| [**PART I**](#a_001) | [**PART I**](#a_001) |  |
| [**FINANCIAL INFORMATION**](#a_002) | [**FINANCIAL INFORMATION**](#a_002) |  |
| Item 1. | [Financial Statements](#a_003) | 1 |
| Item 2. | [Management's Discussion and Analysis of Financial Condition and Results of Operations](#a_011) | 27 |
| Item 3. | [Quantitative and Qualitative Disclosures About Market Risk](#a_012) | 36 |
| Item 4. | [Controls and Procedures](#a_013) | 36 |
| [**PART II**](#a_021)[**<br> OTHER INFORMATION**](#a_022) | [**PART II**](#a_021)[**<br> OTHER INFORMATION**](#a_022) |  |
| Item 1. | [Legal Proceedings](#a_014) | 37 |
| Item 1A. | [Risk Factors](#a_015) | 37 |
| Item 2. | [Unregistered Sales of Equity Securities and Use of Proceeds](#a_016) | 37 |
| Item 3. | [Defaults Upon Senior Securities](#a_017) | 37 |
| Item 4. | [Mine Safety Disclosures](#a_018) | 37 |
| Item 5. | [Other Information](#a_019) | 37 |
| Item 6. | [Exhibits](#a_020) | 37 |

---

i

**PART I**

**<u>FINANCIAL INFORMATION</u>**

**ITEM 1. FINANCIAL STATEMENTS.**

**1847 HOLDINGS LLC**

**UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

---

| | |
|:---|:---|
|  | **Page** |
| [Financial Statements (UNAUDITED)](#a_002) |  |
| [Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024](#a_005) | 2 |
| [Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 and 2024](#a_006) | 3 |
| [Condensed Consolidated Statements of Shareholders' Deficit for the Three and Six Months Ended June 30, 2025 and 2024](#a_007) | 4 |
| [Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024](#a_009) | 6 |
| [Notes to Condensed Consolidated Financial Statements](#a_010) | 7 |

---

**1847 HOLDINGS LLC**

**CONDENSED CONSOLIDATED BALANCE SHEETS**

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
|  | (UNAUDITED) | |
| <u>ASSETS</u> |  |  |
| Current Assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $1033578 | $2457086 |
| &nbsp;&nbsp;&nbsp;Restricted cash | 500929 | 1358968 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 9159479 | 5361405 |
| &nbsp;&nbsp;&nbsp;Contract assets | 2582743 | 1892532 |
| &nbsp;&nbsp;&nbsp;Inventories, net | 11830 | 18530 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 637718 | 478386 |
| &nbsp;&nbsp;&nbsp;Assets held for sale | 901347 | 1063586 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Assets | 14827624 | 12630493 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 968504 | 1115208 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 1659413 | 1964276 |
| &nbsp;&nbsp;&nbsp;Long-term deposits | 40099 | 34499 |
| &nbsp;&nbsp;&nbsp;Intangible assets, net | 12040780 | 12524346 |
| &nbsp;&nbsp;&nbsp;Goodwill | 5309876 | 5309876 |
| &nbsp;&nbsp;&nbsp;Non-current assets held for sale | - | 69040 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TOTAL ASSETS | $34846296 | $33647738 |
| <u>LIABILITIES AND SHAREHOLDERS' DEFICIT</u> |  |  |
| Current Liabilities |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $11828446 | $5853307 |
| &nbsp;&nbsp;&nbsp;Contract liabilities | 1032727 | 1199587 |
| &nbsp;&nbsp;&nbsp;Current portion of operating lease liabilities | 470728 | 543809 |
| &nbsp;&nbsp;&nbsp;Current portion of finance lease liabilities | 187201 | 182043 |
| &nbsp;&nbsp;&nbsp;Current portion of notes payable, net | 7422716 | 7785911 |
| &nbsp;&nbsp;&nbsp;Current portion of convertible notes payable, net | 22467583 | 22089149 |
| &nbsp;&nbsp;&nbsp;Current portion of related party note payable | 616883 | 578290 |
| &nbsp;&nbsp;&nbsp;Derivative liabilities | - | 185000 |
| &nbsp;&nbsp;&nbsp;Warrant liabilities | 57860005 | 85779788 |
| &nbsp;&nbsp;&nbsp;Liabilities held for sale | 284497 | 361368 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Current Liabilities | 102170786 | 124558252 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities, net of current portion | 1354930 | 1473795 |
| &nbsp;&nbsp;&nbsp;Finance lease liabilities, net of current portion | 328290 | 423198 |
| &nbsp;&nbsp;&nbsp;Notes payable, net of current portion | - | 8530 |
| &nbsp;&nbsp;&nbsp;Related party note payable, net of current portion | 950738 | - |
| &nbsp;&nbsp;&nbsp;Deferred tax liabilities, net | 3144000 | 3650000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TOTAL LIABILITIES | 107948744 | 130113775 |
| Shareholders' Deficit |  |  |
| &nbsp;&nbsp;&nbsp;Series A senior convertible preferred shares, no par value, 4,450,460 shares designated; 50,592 shares issued and outstanding as of June 30, 2025 and December 31, 2024 | 39877 | 39877 |
| &nbsp;&nbsp;&nbsp;Series C senior convertible preferred shares, no par value, 83,603 shares designated; 83,603 shares issued and outstanding as of June 30, 2025 and December 31, 2024 | 403470 | 403470 |
| &nbsp;&nbsp;&nbsp;Series D senior convertible preferred shares, no par value, 7,292,036 shares designated; 6,293,022 shares issued and outstanding as of June 30, 2025 and December 31, 2024 | 600100 | 600100 |
| &nbsp;&nbsp;&nbsp;Series F convertible preferred shares, no par value, 1,027 shares designated; 1,027 and 0 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 1138332 | - |
| &nbsp;&nbsp;&nbsp;Allocation shares, 1,000 shares authorized; 1,000 shares issued and outstanding as of June 30, 2025 and December 31, 2024 | 1000 | 1000 |
| &nbsp;&nbsp;&nbsp;Common shares, $0.001 par value, 2,000,000,000 shares authorized; 32,303,735 and 25,400,386 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 32304 | 25400 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 79653479 | 79403793 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (153043564) | (175096154) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TOTAL 1847 HOLDINGS SHAREHOLDERS' DEFICIT | (71175002) | (94622514) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;NON-CONTROLLING INTERESTS | (1927446) | (1843523) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TOTAL SHAREHOLDERS' DEFICIT | (73102448) | (96466037) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;TOTAL LIABILITIES AND SHAREHOLDERS' DEFICIT | $34846296 | $33647738 |

---

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

**1847 HOLDINGS LLC**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS**

**(UNAUDITED)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues | $12806457 | $2665805 | $22889929 | $4750259 |
| Operating Expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 6125355 | 1476547 | 11000345 | 2659246 |
| &nbsp;&nbsp;&nbsp;Personnel | 1995320 | 1089039 | 3743560 | 1999630 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 352055 | 168072 | 703445 | 340182 |
| &nbsp;&nbsp;&nbsp;General and administrative | 1072720 | 502183 | 2181632 | 944081 |
| &nbsp;&nbsp;&nbsp;Professional fees | 674994 | 1094000 | 2773556 | 3639189 |
| &nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | - | 112705 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Operating Expenses | 10333149 | 4329841 | 20515243 | 9582328 |
| INCOME (LOSS) FROM OPERATIONS | 2473308 | (1664036) | 2374686 | (4832069) |
| Other Income (Expense) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 9595 | 4271 | 10322 | 7609 |
| &nbsp;&nbsp;&nbsp;Gain on disposal of property and equipment | (2858) | - | 50696 | - |
| &nbsp;&nbsp;&nbsp;Interest expense | (1052848) | (898747) | (2176424) | (1900517) |
| &nbsp;&nbsp;&nbsp;Amortization of debt discounts | (472680) | (2288681) | (937730) | (5880788) |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | (708218) | (778875) | (3009416) | (1200750) |
| &nbsp;&nbsp;&nbsp;Gain (loss) on change in fair value of derivative liabilities | 220000 | (1290563) | 185000 | (1903025) |
| &nbsp;&nbsp;&nbsp;Gain on change in fair value of warrant liabilities | 24053885 | 3661800 | 27723683 | 1759600 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total Other Income (Expense) | 22046876 | (1590795) | 21846131 | (9117871) |
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | 24520184 | (3254831) | 24220817 | (13949940) |
| &nbsp;&nbsp;&nbsp;Income tax benefit (provision) | (840000) | 308000 | (768000) | 397000 |
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS | $23680184 | $(2946831) | $23452817 | $(13552940) |
| Net loss from discontinued operations | (289252) | (1959981) | (477838) | (2773028) |
| Gain (loss) on disposition of subsidiaries | (858039) | - | (858039) | 1060095 |
| NET LOSS FROM DISCONTINUED OPERATIONS | (1147291) | (1959981) | (1335877) | (1712933) |
| NET INCOME (LOSS) | $22532893 | $(4906812) | $22116940 | $(15265873) |
| NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS FROM CONTINUING OPERATIONS | 49377 | 47285 | 48085 | 84945 |
| NET (INCOME) LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS FROM DISCONTINUED OPERATIONS | 21694 | (15702) | 35838 | (94814) |
| NET INCOME (LOSS) ATTRIBUTABLE TO 1847 HOLDINGS | $22603964 | $(4875229) | $22200863 | $(15275742) |
| NET INCOME (LOSS) FROM CONTINUING OPERATIONS ATTRIBUTABLE TO 1847 HOLDINGS | 23729561 | (2899546) | 23500902 | (13467995) |
| NET LOSS FROM DISCONTINUED OPERATIONS ATTRIBUTABLE TO 1847 HOLDINGS | (1125597) | (1975683) | (1300039) | (1807747) |
| NET INCOME (LOSS) ATTRIBUTABLE TO 1847 HOLDINGS | $22603964 | $(4875229) | $22200863 | $(15275742) |
| PREFERRED SHARE DIVIDENDS | (74547) | (8318) | (148273) | (130786) |
| DEEMED DIVIDENDS | - | - | - | (1000) |
| NET INCOME (LOSS) ATTRIBUTABLE TO COMMON SHAREHOLDERS | $22529417 | $(4883547) | $22052590 | $(15407528) |
| BASIC EARNINGS (LOSS) PER COMMON SHARE FROM CONTINUING OPERATIONS | $0.75 | $(17.36) | $0.80 | $(85.66) |
| BASIC LOSS PER COMMON SHARE FROM DISCONTINUED OPERATIONS | (0.04) | (11.79) | (0.04) | (11.39) |
| BASIC EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS | $0.71 | $(29.15) | $0.76 | $(97.05) |
| DILUTED EARNINGS (LOSS) PER COMMON SHARE FROM CONTINUING OPERATIONS | $0.16 | $(17.36) | $0.17 | $(85.66) |
| DILUTED LOSS PER COMMON SHARE FROM DISCONTINUED OPERATIONS | (0.01) | (11.79) | (0.01) | (11.39) |
| DILUTED EARNINGS (LOSS) PER COMMON SHARE ATTRIBUTABLE TO COMMON SHAREHOLDERS | $0.15 | $(29.15) | $0.16 | $(97.05) |
| WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING |  |  |  |  |
| &nbsp;&nbsp;&nbsp;BASIC | 31936484 | 167504 | 29111531 | 158752 |
| &nbsp;&nbsp;&nbsp;DILUTED | 156273004 | 167504 | 151814168 | 158752 |

---

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

**1847 HOLDINGS LLC**

**CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT**

**(UNAUDITED)**

---

| | | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Series A Senior<br> Convertible<br> Preferred<br> Shares** | **Series A Senior<br> Convertible<br> Preferred<br> Shares** | **Series C Senior<br> Convertible<br> Preferred<br> Shares** | **Series C Senior<br> Convertible<br> Preferred<br> Shares** | **Series D Senior<br> Convertible<br> Preferred<br> Shares** | **Series D Senior<br> Convertible<br> Preferred<br> Shares** | **Series F <br> Convertible<br> Preferred Shares** | **Series F <br> Convertible<br> Preferred Shares** | | **Common Shares** | **Common Shares** | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Allocation**<br>**Shares** | **Shares** | **Amount** | **Additional<br> Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Non-<br> Controlling**<br>**Interests** | **Total<br> Shareholders'**<br>**Deficit** |
| Balance at December 31, 2024 | 50592 | $39877 | 83603 | $403470 | 6293022 | $600100 |  | $- | $1000 | 25400386 | $25400 | $79403793 | $(175096154) | $(1843523) | $(96466037) |
| Issuance of common shares upon conversion of convertible notes payable |  | - |  | - |  | - |  | - | - | 1139388 | 1140 | 255450 | - | - | 256590 |
| Issuance of series F preferred shares upon settlement of series A warrants |  | - |  | - |  | - | 1027 | 1138332 | - |  | - | - | - | - | 1138332 |
| Dividends – series A convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (8755) | - | (8755) |
| Dividends – series C convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (12369) | - | (12369) |
| Dividends – series D convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (52602) | - | (52602) |
| Net loss | - | - | - | - | - | - | - | - | - | - | - | - | (403101) | (12852) | (415953) |
| Balance at March 31, 2025 | 50592 | $39877 | 83603 | $403470 | 6293022 | $600100 | 1027 | $1138332 | $1000 | 26539774 | $26540 | $79659243 | $(175572981) | $(1856375) | $(95560794) |
| Issuance of common shares upon exercise of warrants |  | - |  | - |  | - |  | - | - | 5763961 | 5764 | (5764) | - | - | - |
| Dividends – series A convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (8852) | - | (8852) |
| Dividends – series C convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (12506) | - | (12506) |
| Dividends – series D convertible preferred shares |  | - |  | - |  | - |  | - | - |  | - | - | (53189) | - | (53189) |
| Net income (loss) | - | - | - | - | - | - | - | - | - | - | - | - | 22603964 | (71071) | 22532893 |
| Balance at June 30, 2025 | 50592 | $39877 | 83603 | $403470 | 6293022 | $600100 | 1027 | $1138332 | $1000 | 32303735 | $32304 | $79653479 | $(153043564) | $(1927446) | $(73102448) |

---

**1847 HOLDINGS LLC**

**CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT**

**(UNAUDITED)**

---

| | | | | | | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
|  | **Series A Senior <br> Convertible<br> Preferred <br> Shares** | **Series A Senior <br> Convertible<br> Preferred <br> Shares** | **Series B Senior<br> Convertible<br> Preferred<br> Shares** | **Series B Senior<br> Convertible<br> Preferred<br> Shares** | **Series D Senior<br> Convertible<br> Preferred <br> Shares** | **Series D Senior<br> Convertible<br> Preferred <br> Shares** | | **Common Shares** | **Common Shares** | | | | | |
|  | **Shares** | **Amount** | **Shares** | **Amount** | **Shares** | **Amount** | **Allocation**<br>**Shares** | **Shares** | **Amount** | **Distribution**<br>**Receivable** | **Additional<br> Paid-In**<br>**Capital** | **Accumulated**<br>**Deficit** | **Non-<br> Controlling**<br>**Interests** | **Total<br> Shareholders'**<br>**Deficit** |
| Balance at December 31, 2023 | 226667 | $190377 | 91567 | $240499 |  | $- | $1000 | 142278 | $142 | $(2000000) | $57676965 | $(74835392) | $(1314280) | $(20040689) |
| Issuance of common shares upon settlement of accrued series A preferred share dividends |  | - |  | - |  | - | - | 625 | 1 | - | 130967 | - | - | 130968 |
| Issuance of common shares upon settlement of accrued series B preferred share dividends |  | - |  | - |  | - | - | 51 |  | - | 13299 | - | - | 13299 |
| Issuance of common shares and warrants in public offering |  | - |  | - |  | - | - | 9364 | 9 | - | 4334991 | - | - | 4335000 |
| Fair value of warrant liabilities recognized upon issuance of warrants |  | - |  | - |  | - | - |  |  | - | (4335000) | - | - | (4335000) |
| Extinguishment of warrant liabilities upon exercise of warrants |  | - |  | - |  | - | - |  |  | - | 844500 | - | - | 844500 |
| Issuance of common shares upon exercise of warrants |  |  |  |  |  | - |  | 2591 | 3 |  | (3) |  |  |  |
| Issuance of common shares upon conversion of convertible notes payable |  | - |  | - |  | - | - | 1984 | 2 | - | 1261191 | - | - | 1261193 |
| Issuance of common shares upon conversion of series A preferred shares | (181212) | (152200) |  |  |  | - |  | 2437 | 3 |  | 152197 |  |  |  |
| Issuance of common shares upon conversion of series B preferred shares |  |  | (80110) | (210264) |  | - |  | 1305 | 1 |  | 210263 |  |  |  |
| Dividends – series A senior convertible preferred shares |  | - |  | - |  | - | - |  | - | - | - | (119492) | - | (119492) |
| Dividends – series B senior convertible preferred shares |  | - |  | - |  | - | - |  | - | - | - | (2976) | - | (2976) |
| Deemed dividend from down round provision in warrants |  | - |  | - |  | - | - |  | - | - | 1000 | (1000) | - |  |
| Net loss | - | - |  | - | - | - | - | - | - | - | - | (10400513) | 41452 | (10359061) |
| Balance at March 31, 2024 | 45455 | $38177 | 11457 | $30235 | - | $- | $1000 | 160635 | $161 | $(2000000) | $60290370 | $(85359373) | $(1272828) | $(28272258) |
| Issuance of series D preferred shares in connection with a private debt offering |  |  |  | - | 1966570 | 214000 |  |  |  |  |  |  |  | 214000 |
| Issuance of warrants in connection with a private debt offering |  | - |  | - |  | - | - |  | - | - | 7573 | - | - | 7573 |
| Extinguishment of warrant liabilities upon exercise of warrants |  | - |  | - |  | - | - |  | - | - | 1676500 | - | - | 1676500 |
| Issuance of common shares upon exercise of warrants |  | - |  | - |  | - | - | 9018 | 9 | - | (9) | - | - |  |
| Issuance of common shares upon conversion of convertible notes payable |  | - |  | - |  | - | - | 3879 | 4 | - | 765302 | - | - | 765306 |
| Issuance of common shares upon conversion of series B preferred shares |  |  | (11457) | (30235) |  | - |  | 218 |  |  | 30235 |  |  |  |
| Dividends – series A senior convertible preferred shares |  | - |  | - |  | - | - |  | - | - | - | (7953) | - | (7953) |
| Dividends – series D senior convertible preferred shares |  | - |  | - |  | - | - |  | - | - | - | (365) | - | (365) |
| Net loss | - | - | - | - | - | - | - | - | - | - | - | (4875229) | (31583) | (4906812) |
| Balance at June 30, 2024 | 45455 | $38177 | - | $- | 1966570 | $214000 | $1000 | 173750 | $174 | $(2000000) | $62769971 | $(90242920) | $(1304411) | $(30524009) |

---

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

**1847 HOLDINGS LLC**

**CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS**

**(UNAUDITED)**

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended <br> June 30,** | **Six Months Ended <br> June 30,** |
|  | **2025** | **2024** |
| CASH FLOWS FROM OPERATING ACTIVITIES |  |  |
| &nbsp;&nbsp;&nbsp;Net income (loss) from continuing operations | $22116940 | $(15265873) |
| &nbsp;&nbsp;&nbsp;Net loss from discontinued operations | 477838 | 2773028 |
| &nbsp;&nbsp;&nbsp;(Gain) loss on disposition of subsidiaries | 858039 | (1060095) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on disposal of property and equipment | (50696) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | 3009416 | 1200750 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(Gain) loss on change in fair value of derivative liabilities | (185000) | 1903025 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gain on change in fair value of warrant liabilities | (27723683) | (1759600) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes | (506000) | (37000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 703445 | 340182 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discounts | 937730 | 5880788 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 289537 | 164546 |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (3798074) | (241359) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract assets | (690211) | 14395 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 6700 | 266267 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (159332) | (406029) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other assets | (5600) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 6036037 | 2438502 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract liabilities | (166860) | (736124) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (289325) | (171440) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities from continuing operations | 973606 | (4696037) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by operating activities from discontinued operations | (18984) | 785043 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) operating activities | 954622 | (3910994) |
| CASH FLOWS FROM INVESTING ACTIVITIES |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (89979) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from the disposal of property and equipment | 67500 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Escrow receivable from the sale of High Mountain | (858039) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities from continuing operations | (880518) | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities from discontinued operations | - | - |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (880518) | - |
| CASH FLOWS FROM FINANCING ACTIVITIES |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net proceeds from notes payable | 465650 | 2974900 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net proceeds from issuance of common shares and warrants in connection with a public offering | - | 4335000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of notes payable and finance lease liabilities | (2840285) | (2554593) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of convertible notes payable | - | (110408) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by financing activities from continuing operations | (2374635) | 4644899 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities from discontinued operations | - | (683158) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash (used in) provided by financing activities | (2374635) | 3961741 |
| NET CHANGE IN CASH AND CASH EQUIVALENTS FROM CONTINUING OPERATIONS | (2281547) | (51138) |
| CASH AND CASH EQUIVALENTS FROM CONTINUING OPERATIONS |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from continuing operations at the beginning of the period | $3816054 | $610182 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash from continuing operations at the end of the period | $1534507 | 559044 |
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash paid for interest | $17289 | $1427798 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash paid for income taxes | $3000 | $40000 |
| NON-CASH INVESTING AND FINANCING ACTIVITIES |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net assets from the disposition of subsidiaries | $- | $1060095 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease right-of-use asset and liability measurement | $97379 | $- |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deemed dividend from down round provision in warrants | $- | $1000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued dividends on series A preferred shares | $17607 | $127445 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued dividends on series B preferred shares | $- | $2976 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued dividends on series C preferred shares | $24875 | $- |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued dividends on series D preferred shares | $105791 | $365 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon settlement of accrued series A dividends | $- | $130968 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon settlement of accrued series B dividends | $- | $13299 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon conversion of series A shares | $- | $152200 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon conversion of series B shares | $- | $240499 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon cashless exercise of warrants | $5764 | $12 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Debt discount on notes payable | $380000 | $824767 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fair value of notes payable issued for services | $- | $492000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fair value of derivative liabilities recognized upon issuance of promissory notes | $- | $1338727 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Fair value of warrant liabilities recognized upon issuance of warrants | $- | $4545700 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Extinguishment of warrant liabilities upon exercise of warrants | $- | $2521000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of common shares upon conversion of convertible notes payable and accrued interest | $256590 | $2026499 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of warrants in connection with a private debt offering | $- | $7573 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Issuance of series D preferred shares in connection with a private debt offering | $- | $214000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Reclassification of accrued interest to convertible notes payable | $- | $17954 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Financed purchases of property and equipment | $- | $71756 |

---

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

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 1—BASIS OF PRESENTATION AND OTHER INFORMATION**

The accompanying unaudited condensed consolidated financial statements of 1847 Holdings LLC (the "Company") have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") for interim financial information and with the instructions to Form 10-Q of Regulation S-X. They do not include all the information and footnotes required by GAAP for complete financial statements. The December 31, 2024 consolidated balance sheet data was derived from audited financial statements but do not include all disclosures required by GAAP. The interim unaudited condensed consolidated financial statements should be read in conjunction with those consolidated financial statements included in the Form 10-K, as filed with the Securities and Exchange Commission on March 31, 2025. In the opinion of management, all adjustments considered necessary for a fair presentation of the financial statements, consisting solely of normal recurring adjustments, have been made. Operating results for the six months ended June 30, 2025 are not necessarily indicative of the results that may be expected for the year ending December 31, 2025.

***Assets Held for Sale and Discontinued Operations***

During the six months ended June 30, 2025, the Company committed to a plan to sell Wolo Mfg. Corp. and Wolo Industrial Horn & Signal, Inc. (collectively referred to as "Wolo"), which makes up the Automotive Supplies Segment. The Company is currently engaged in an active program to sell Wolo, which is expected to occur in 2025.

The Company evaluated whether its intent to sell Wolo qualifies for reporting as discontinued operations in accordance with Accounting Standards Codification ("ASC") Topic 205-20, "*Discontinued Operations.*" A disposal of a component or a group of components is reported in discontinued operations if the disposal represents a strategic shift that has or will have a major effect on the Company's operations and financial results when the following occurs: (1) a component (or group of components) meets the criteria to be classified as held for sale; (2) the component or group of components is disposed of by sale; or (3) the component or group of components is disposed of other than by sale (for example, by abandonment or in a distribution to owners in a spin-off). For any component classified as held for sale or disposed of by sale or other than by sale, qualifying for presentation as a discontinued operation, the Company reports the results of operations of the discontinued operations (including any gain or loss recognized on the disposal or loss recognized on classification as held for sale of a discontinued operation), less applicable income taxes (benefit), as a separate component in the consolidated statement of operations for current and all prior periods presented. The Company also reports assets and liabilities associated with discontinued operations as separate line items on the consolidated balance sheet for prior periods.

The Company determined that its decision to sell Wolo is considered a strategic shift that will have a major effect on the Company's operations and financial results and met the criteria for classification as discontinued operations. As a result, the assets and liabilities of Wolo are presented as held for sale in the unaudited condensed consolidated balance sheets and the operating results are presented as discontinued operations in the unaudited condensed consolidated statements of operations for all periods presented. Unless otherwise noted, amounts and disclosures throughout these notes to the condensed consolidated financial statements relate solely to continuing operations and exclude all discontinued operations. See Note 3 for additional information.

***Reclassifications***

Certain prior period amounts related to discontinued operations have been reclassified and separately presented in the condensed consolidated financial statements and accompanying notes to conform to the current period financial statement presentation.

***Recently Adopted Accounting Pronouncements***

In August 2023, the FASB issued ASU 2023-05, "*Business Combinations—Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement,*" which requires a newly-formed joint venture to apply a new basis of accounting to its contributed net assets, resulting in the joint venture initially measuring its contributed net assets at fair value on the formation date. ASU 2023-05 is effective for all joint venture formations with a formation date on or after January 1, 2025, with early adoption permitted. These amendments are to be applied prospectively, with retrospective application permitted for joint ventures formed before the effective date. The adoption of ASU 2023-05 did not have a material impact on the Company's condensed consolidated financial statements.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

***Recently Issued Accounting Pronouncements Not Yet Adopted***

In December 2023, the FASB issued ASU 2023-09, "*Income Taxes (Topic 740): Improvements to Income Tax Disclosures,*" which enhances the transparency and decision usefulness of income tax disclosures by requiring; (1) consistent categories and greater disaggregation of information in the rate reconciliation and (2) income taxes paid disaggregated by jurisdiction. It also includes certain other amendments to improve the effectiveness of income tax disclosures. ASU 2023-09 is effective for fiscal years beginning after December 15, 2025, with early adoption permitted. These amendments are to be applied prospectively, with retrospective application permitted. The Company is currently evaluating the impact this standard will have on its condensed consolidated financial statements.

In November 2024, the FASB issued ASU 2024-03, "*Income Statement – Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses,*" which requires the disaggregated disclosure of specific expense categories, including purchases of inventory, employee compensation, depreciation, and amortization included in each relevant expense caption presented on the statement of operations. The standard also requires disclosure of qualitative description of the amounts remaining in relevant expense captions that are not separately disaggregated quantitatively, as well as the total amount of selling expenses and an entity's definition of selling expenses. ASU 2024-03 is effective for annual periods beginning after December 15, 2026, and interim periods beginning after December 15, 2027. The Company is currently evaluating the impact this standard will have on its condensed consolidated financial statements.

The Company currently believes there are no other issued and not yet effective accounting standards that are materially relevant to its condensed consolidated financial statements.

**NOTE 2—LIQUIDITY AND GOING CONCERN ASSESSMENT**

Management assesses liquidity and going concern uncertainty in the Company's condensed consolidated financial statements to determine whether there is sufficient cash on hand and working capital, including available borrowings on loans, to operate for a period of at least one year from the date the financial statements are issued, which is referred to as the "look-forward period," as defined in GAAP. As part of this assessment, based on conditions that are known and reasonably knowable to management, management considered various scenarios, forecasts, projections, estimates and made certain key assumptions, including the timing and nature of projected cash expenditures or programs, its ability to delay or curtail expenditures or programs and its ability to raise additional capital, if necessary, among other factors. Based on this assessment, management made certain assumptions around implementing curtailments or delays in the nature and timing of programs and expenditures to the extent it deems probable those implementations can be achieved and management has the proper authority to execute them within the look-forward period.

As of June 30, 2025, the Company had cash and cash equivalents of $1,033,578, restricted cash and cash equivalents of $500,929 and a total working capital deficit of $87,343,162. For the six months ended June 30, 2025, the Company incurred an operating income of $2,374,686 and cash flows provided by operating activities from continuing operations of $973,606.

The Company has generated operating losses since its inception and has relied on cash on hand, sales of securities, external bank lines of credit, and issuance of third-party and related party debt to support cashflows from operations. The Company expects that within the next twelve months it will not have sufficient cash and other resources on hand to sustain its current operations or meet its obligations as they become due unless it obtains additional financing. These conditions raise substantial doubt about the Company's ability to continue as a going concern.

An assessment was performed to determine whether there were conditions or events that, considered in the aggregate, raised substantial doubt about the Company's ability to continue as a going concern within one year after the condensed consolidated financial statements are issued. Initially, this assessment did not consider the potential mitigating effect of management's plans that had not been fully implemented. Based on this assessment, substantial doubt exists regarding the Company's ability to continue as a going concern.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

Management plans to address these concerns by securing additional financing through debt and equity offerings. Management assessed the mitigating effect of its plans to determine if it is probable that the plans would be effectively implemented within one year after the consolidated financial statements are issued and when implemented, would mitigate the relevant conditions or events that raise substantial doubt about the Company's ability to continue as a going concern. These plans are subject to market conditions and reliance on third parties, and there is no assurance that effective implementation of the Company's plans will result in the necessary funding to continue current operations and satisfy current debt obligations. These conditions raise substantial doubt about the Company's ability to continue as a going concern beyond one year from the date the condensed consolidated financial statements are issued.

The accompanying condensed consolidated financial statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets and satisfaction of liabilities in the normal course of business. The accompanying condensed consolidated financial statements do not include any adjustments relating to the recoverability and classification of assets and their carrying amounts, or the amounts and classification of liabilities that may result should the Company be unable to continue as a going concern. If the Company is unable to obtain adequate capital, it could be forced to cease operations.

**NOTE 3—DISCONTINUED OPERATIONS**

***Wolo Assets Held for Sale***

As described above, during the six months ended June 30, 2025, the Company committed to a plan to sell Wolo. The Company received approval from the Board and is currently engaged in an active program to sell Wolo, which is expected to occur in 2025. The Company determined that its decision to sell Wolo is considered a strategic shift that will have a major effect on the Company's operations and financial results and met the criteria for classification as discontinued operations.

The following table summarizes the carrying amounts of the major classes of assets and liabilities of Wolo, which have been classified as assets and liabilities held for sale in the condensed consolidated balance sheets as of June 30, 2025 and December 31, 2024:

---

| | | |
|:---|:---|:---|
|  | **June 30, <br> 2025** | **December 31,<br> 2024** |
| <u>Assets</u> |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $26380 | $45364 |
| &nbsp;&nbsp;&nbsp;Accounts receivable, net | 536925 | 471965 |
| &nbsp;&nbsp;&nbsp;Inventories, net | 303628 | 456123 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 11000 | 90134 |
| &nbsp;&nbsp;&nbsp;Property and equipment, net | 660 | 798 |
| &nbsp;&nbsp;&nbsp;Operating lease right-of-use assets | 7718 | 53206 |
| &nbsp;&nbsp;&nbsp;Security deposits | 15036 | 15036 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total assets held for sale | $901347 | $1132626 |
| <u>Liabilities</u> |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | $276562 | $306643 |
| &nbsp;&nbsp;&nbsp;Operating lease liabilities | 7935 | 54725 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities held for sale | 284497 | 361368 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total net assets held for sale | $616850 | $771258 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

The following table presents the results of operations of Wolo, which have been included in discontinued operations in the condensed consolidated statements of operations for the three and six months ended June 30, 2025 and 2024:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended<br> June 30,** | **Three Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues | $208447 | $1103087 | $1116886 | $2881448 |
| Operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 174489 | 724491 | 738680 | 1892853 |
| &nbsp;&nbsp;&nbsp;Personnel | 107837 | 268619 | 274106 | 569031 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 69 | 69 | 138 | 138 |
| &nbsp;&nbsp;&nbsp;General and administrative | 196161 | 266400 | 431447 | 552325 |
| &nbsp;&nbsp;&nbsp;Professional fees | 13273 | 94113 | 38390 | 182134 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 491829 | 1353692 | 1482761 | 3196481 |
| Loss from operations | (283382) | (250605) | (365875) | (315033) |
| &nbsp;&nbsp;&nbsp;Interest expense | (5870) | (54118) | (111963) | (94330) |
| Net loss from discontinued operations before income taxes | (289252) | (304723) | (477838) | (409363) |
| &nbsp;&nbsp;&nbsp;Income tax provision | - | - | - | (3000) |
| Net loss from discontinued operations | $(289252) | $(304723) | $(477838) | $(412363) |
| Net loss attributable to non-controlling interests from discontinued operations | 21694 | 22854 | 35838 | 30927 |
| Net loss from discontinued operations attributable to 1847 Holdings | $(267558) | $(281869) | $(442000) | $(381436) |

---

The following table presents cash flow information from the discontinued operations of Wolo for the six months ended June 30, 2025 and 2024:

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Cash flows from operating activities |  |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(477838) | $(412363) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 138 | 138 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 45488 | 42796 |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (64960) | (15399) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 152495 | 246852 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 79134 | 18491 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 293349 | 128756 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (46790) | (42934) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities from discontinued operations | (18984) | (33663) |
| Cash flows from investing activities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash from investing activities from discontinued operations | - | - |
| Cash flows from financing activities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash from financing activities from discontinued operations | - | - |
| Net change in cash and cash equivalents from discontinued operations | $(18984) | $(33663) |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

***Asien's Assignment for the Benefit of Creditors***

On February 26, 2024, the Company's subsidiary Asien's Appliance, Inc. ("Asien's") entered into a general assignment for the benefit of its creditors (the "Assignment Agreement"), pursuant to which Asien's transferred ownership of all or substantially all of its right, title, and interest in, as well as custody and control of, its assets to SG Service Co., LLC in trust. The Company received no cash consideration related to the assignment. Following the assignment, the Company retained no financial interest in Asien's. The assignment of Asien's represents a strategic shift and its results are reported as discontinued operations for the six months ended June 30, 2024.

The following table presents the results of operations of Asien's, which have been included in discontinued operations in the condensed consolidated statements of operations for the six months ended June 30, 2024:

---

| | |
|:---|:---|
|  | **Six Months Ended <br> June 30, <br> 2024** |
| Revenues | $870952 |
| Operating expenses |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 744706 |
| &nbsp;&nbsp;&nbsp;Personnel | 98213 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 7702 |
| &nbsp;&nbsp;&nbsp;General and administrative | 203377 |
| &nbsp;&nbsp;&nbsp;Professional fees | 78807 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 1132805 |
| Loss from operations | (261853) |
| &nbsp;&nbsp;&nbsp;Interest expense | (724) |
| Net loss from discontinued operations before income taxes | (262577) |
| &nbsp;&nbsp;&nbsp;Income tax provision | - |
| Net loss from discontinued operations | $(262577) |
| Net loss attributable to non-controlling interests from discontinued operations | 13129 |
| Net loss from discontinued operations attributable to 1847 Holdings | $(249448) |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

The following table presents cash flow information from the discontinued operations of Asien's for the six months ended June 30, 2024:

---

| | |
|:---|:---|
|  | **Six Months Ended<br> June 30,<br> 2024** |
| Cash flows from operating activities |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(262577) |
| Adjustments to reconcile net loss to net cash used in operating activities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 7702 |
| Changes in operating assets and liabilities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables | 73769 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 213399 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 108686 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 320362 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Customer deposits | (474803) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities from discontinued operations | (13462) |
| Cash flows from investing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash from investing activities from discontinued operations | - |
| Cash flows from financing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of notes payable | (4836) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities from discontinued operations | (4836) |
| Net change in cash and cash equivalents from discontinued operations | $(18298) |

---

***ICU Eyewear Foreclosure Sale***

The Company's subsidiary ICU Eyewear, Inc. ("ICU Eyewear") was in default under an Amended and Restated Credit and Security Agreement (the "ICU Loan Agreement") that was entered into on September 11, 2023 between AB Lending SPV I LLC d/b/a Mountain Ridge Capital (the "ICU Lender"), ICU Eyewear and the Company's subsidiaries ICU Eyewear Holdings, Inc., and 1847 ICU Holdings Inc. (together with ICU Eyewear, the "ICU Parties") and, with the approval of the other ICU Parties, consented to a foreclosure by the ICU Lender and private sale of substantially all of its assets in an Article 9 sale process, pursuant to Section 9-610 of the Uniform Commercial Code as in effect in the State of New York and Section 9-610 of the Uniform Commercial Code as in effect in the State of California. On August 5, 2024, ICU Eyecare Solutions Inc., an entity that is not affiliated with the Company, was the successful bidder with a cash bid of $4,250,000. Pursuant to an agreement dated August 5, 2024, and in consideration for such purchase price, the ICU Lender having foreclosed on its security interest in all of the assets of ICU Eyewear then conveyed all of its rights, title, and interest in all of such assets to ICU Eyecare Solutions Inc. The Company received no cash consideration related to the sale. Following the sale, the Company retained no financial interest in ICU Eyewear. The sale of ICU Eyewear represents a strategic shift and its results are reported as discontinued operations for the three and six months ended June 30, 2024.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

The following table presents the results of operations of ICU Eyewear, which have been included in discontinued operations in the condensed consolidated statements of operations for the three and six months ended June 30, 2024:

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended<br> June 30,<br> 2024** | **Six Months Ended<br> June 30,<br> 2024** |
| Revenues | $3076901 | $6973068 |
| Operating expenses |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 1421597 | 4420530 |
| &nbsp;&nbsp;&nbsp;Personnel | 600763 | 1253954 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 104596 | 209192 |
| &nbsp;&nbsp;&nbsp;General and administrative | 767267 | 1210132 |
| &nbsp;&nbsp;&nbsp;Professional fees | 393153 | 625333 |
| &nbsp;&nbsp;&nbsp;Impairment of goodwill and intangible assets | 1216966 | 1216966 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 4504342 | 8936107 |
| Loss from operations | (1427441) | (1963039) |
| Other income (expense) |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 43223 | 19953 |
| &nbsp;&nbsp;&nbsp;Interest expense | (189578) | (380187) |
| &nbsp;&nbsp;&nbsp;Amortization of debt discount | (619927) | (683029) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expense | (766282) | (1043263) |
| Net loss from discontinued operations before income taxes | (2193723) | (3006302) |
| &nbsp;&nbsp;&nbsp;Income tax benefit | 13250 | 11250 |
| Net loss from discontinued operations | $(2180473) | $(2995052) |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

The following table presents cash flow information from the discontinued operations of ICU Eyewear for the six months ended June 30, 2024:

---

| | |
|:---|:---|
|  | **Six Months Ended<br> June 30,<br> 2024** |
| Cash flows from operating activities |  |
| &nbsp;&nbsp;&nbsp;Net loss | $(2995052) |
| Adjustments to reconcile net loss to net cash provided by operating activities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 209192 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 683029 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment of goodwill and intangible assets | 1216966 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes | (15000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory reserve | 45000 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 143167 |
| Changes in operating assets and liabilities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 329791 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 204146 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | (19051) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | 1149731 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (128737) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities from discontinued operations | 823183 |
| Cash flows from investing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash from investing activities from discontinued operations | - |
| Cash flows from financing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net repayments of revolving line of credit | (638982) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities from discontinued operations | (638982) |
| Net change in cash and cash equivalents from discontinued operations | $184200 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

***Sale of High Mountain***

On September 30, 2024, the Company entered into an asset purchase agreement (the "Purchase Agreement") with BFS Group LLC ("BFS"), and the Company's majority owned subsidiary High Mountain Door & Trim Inc. ("High Mountain"), pursuant to which the Company sold substantially all of the assets of High Mountain to BFS for an aggregate cash only purchase price of $17,000,000, subject to certain pre-closing and post-closing adjustments. At closing, the purchase price was subject to a working capital adjustment and was also reduced by the amount of outstanding indebtedness repaid at closing or assumed by BFS, as well as certain transaction expenses. Additionally, the purchase price was reduced by $1,700,000, which may be used for certain post-closing payments (the "Holdback Amount").

The sale of High Mountain represents a strategic shift and its results are reported as discontinued operations for the three and six months ended June 30, 2024. During the six months ended June 30, 2025, the Company recorded a $858,039 reduction to the Holdback Amount related to the resolution of post-closing working capital adjustments, with the offsetting impact of this adjustment recognized in discontinued operations. As June 30, 2025, the balance of the Holdback Amount was $500,929.

The following table presents the results of operations of High Mountain, which have been included in discontinued operations in the condensed consolidated statements of operations for the three and six months ended June 30, 2024:

---

| | | |
|:---|:---|:---|
|  | **Three Months Ended <br> June 30,<br> 2024** | **Six Months Ended<br> June 30,<br> 2024** |
| Revenues | $8655566 | $15810081 |
| Operating expenses |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 5134878 | 9110445 |
| &nbsp;&nbsp;&nbsp;Personnel | 1448481 | 2699643 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 148731 | 296418 |
| &nbsp;&nbsp;&nbsp;General and administrative | 1081919 | 2158914 |
| &nbsp;&nbsp;&nbsp;Professional fees | 43918 | 88594 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 7857927 | 14354014 |
| Income from operations | 797639 | 1456067 |
| Other income (expense) |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 275 | 275 |
| &nbsp;&nbsp;&nbsp;Loss on disposal of property and equipment | (13815) | (13815) |
| &nbsp;&nbsp;&nbsp;Interest expense | (160156) | (244455) |
| &nbsp;&nbsp;&nbsp;Amortization of debt discount | (20728) | (41108) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other expense | (194424) | (299103) |
| Net income from discontinued operations before income taxes | 603215 | 1156964 |
| &nbsp;&nbsp;&nbsp;Income tax provision | (78000) | (260000) |
| Net income from discontinued operations | $525215 | $896964 |
| Net income attributable to non-controlling interests from discontinued operations | (38556) | (66437) |
| Net income from discontinued operations attributable to 1847 Holdings | $486659 | $830527 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

The following table presents cash flow information from the discontinued operations of High Mountain for the six months ended June 30, 2024:

---

| | |
|:---|:---|
|  | **Six Months Ended<br> June 30,<br> 2024** |
| Cash flows from operating activities |  |
| &nbsp;&nbsp;&nbsp;Net income | $896964 |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal of property and equipment | 13815 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 296418 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt discount | 41108 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred taxes | (32000) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of right-of-use assets | 163702 |
| Changes in operating assets and liabilities: |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | (239036) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 109065 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 101777 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable and accrued expenses | (747756) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Contract liabilities | (435868) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating lease liabilities | (159203) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities from discontinued operations | 8986 |
| Cash flows from investing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash from investing activities from discontinued operations | - |
| Cash flows from financing activities |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayments of notes payable and finance lease liabilities | (39340) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in financing activities from discontinued operations | (39340) |
| Net change in cash and cash equivalents from discontinued operations | $(30354) |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 4—DISAGGREGATION OF REVENUES AND SEGMENT REPORTING** 

Following the divestiture of the Automotive Supplies Segment, the Company operates one reportable segment, the Construction Segment.

*Construction Segment* – Provides finish carpentry and related products and services, including doors, frames, trim, hardware, millwork, cabinetry, and specialty construction accessories.

The Company reports all other business activities that are not reportable in the Corporate Services Segment. The Company provides general corporate services to its segments; however, these services are not considered when making operating decisions and assessing segment performance. The Corporate Services Segment includes costs associated with executive management, financing activities and other public company-related costs.

The Company's revenues for the three and six months ended June 30, 2025 and 2024 are disaggregated as follows:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Revenues |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cabinetry and millwork | $6375565 | $2665805 | $10478163 | $4750259 |
| &nbsp;&nbsp;&nbsp;Doors, frames, hardware, and trim | 6194681 | - | 11971519 | - |
| &nbsp;&nbsp;&nbsp;Specialty construction accessories | 236211 | - | 440247 | - |
| Total revenues | $12806457 | $2665805 | $22889929 | $4750259 |

---

Segment information for the three months ended June 30, 2025 and 2024 are as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** |
|  | **Construction** | **Corporate Services** | **Total** |
| Revenues | $12806457 | $- | $12806457 |
| Operating expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 6125355 | - | 6125355 |
| &nbsp;&nbsp;&nbsp;Personnel | 1970378 | 24942 | 1995320 |
| &nbsp;&nbsp;&nbsp;Personnel – corporate allocation | 529448 | (529448) | - |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 352055 | - | 352055 |
| &nbsp;&nbsp;&nbsp;General and administrative | 911399 | (38679) | 872720 |
| &nbsp;&nbsp;&nbsp;General and administrative – management fees | 200000 | - | 200000 |
| &nbsp;&nbsp;&nbsp;General and administrative – corporate allocation | 252579 | (252579) | - |
| &nbsp;&nbsp;&nbsp;Professional fees | 144241 | 530753 | 674994 |
| &nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | - | 112705 |
| Total operating expenses | 10598160 | (265011) | 10333149 |
| Income from operations | $2208297 | $265011 | $2473308 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** | **Three Months Ended June 30, 2024** |
|  | **Construction** | **Corporate Services** | **Total** |
| Revenues | $2665805 | $- | $2665805 |
| Operating expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 1476547 | - | 1476547 |
| &nbsp;&nbsp;&nbsp;Personnel | 1286587 | (197548) | 1089039 |
| &nbsp;&nbsp;&nbsp;Personnel – corporate allocation | 96635 | (96635) | - |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 168072 | - | 168072 |
| &nbsp;&nbsp;&nbsp;General and administrative | 501422 | (82573) | 418849 |
| &nbsp;&nbsp;&nbsp;General and administrative – management fees | 83334 | - | 83334 |
| &nbsp;&nbsp;&nbsp;General and administrative – corporate allocation | 133705 | (133705) | - |
| &nbsp;&nbsp;&nbsp;Professional fees | 30376 | 1063624 | 1094000 |
| Total operating expenses | 3776678 | 553163 | 4329841 |
| Loss from operations | $(1110873) | $(553163) | $(1664036) |

---

Segment information for the six months ended June 30, 2025 and 2024 are as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
|  | **Construction** | **Corporate Services** | **Total** |
| Revenues | $22889929 | $- | $22889929 |
| Operating expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 11000345 | - | 11000345 |
| &nbsp;&nbsp;&nbsp;Personnel | 3834040 | (90480) | 3743560 |
| &nbsp;&nbsp;&nbsp;Personnel – corporate allocation | 1081378 | (1081378) | - |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 703445 | - | 703445 |
| &nbsp;&nbsp;&nbsp;General and administrative | 1862927 | (81295) | 1781632 |
| &nbsp;&nbsp;&nbsp;General and administrative – management fees | 400000 |  | 400000 |
| &nbsp;&nbsp;&nbsp;General and administrative – corporate allocation | 474932 | (474932) | - |
| &nbsp;&nbsp;&nbsp;Professional fees | 860738 | 1912818 | 2773556 |
| &nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | - | 112705 |
| Total operating expenses | 20330510 | 184733 | 20515243 |
| Income (loss) from operations | $2559419 | $(184733) | $2374686 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

---

| | | | |
|:---|:---|:---|:---|
|  | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** | **Six Months Ended June 30, 2024** |
|  | **Construction** | **Corporate Services** | **Total** |
| Revenues | $4750259 | $- | $4750259 |
| Operating expenses |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 2659246 | - | 2659246 |
| &nbsp;&nbsp;&nbsp;Personnel | 2062134 | (62504) | 1999630 |
| &nbsp;&nbsp;&nbsp;Personnel – corporate allocation | 170585 | (170585) | - |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 340182 | - | 340182 |
| &nbsp;&nbsp;&nbsp;General and administrative | 883089 | (105675) | 777414 |
| &nbsp;&nbsp;&nbsp;General and administrative – management fees | 166667 | - | 166667 |
| &nbsp;&nbsp;&nbsp;General and administrative – corporate allocation | 239824 | (239824) | - |
| &nbsp;&nbsp;&nbsp;Professional fees | 51427 | 3587762 | 3639189 |
| Total operating expenses | 6573154 | 3009174 | 9582328 |
| Loss from operations | $(1822895) | $(3009174) | $(4832069) |

---

Total assets by operating segment as of June 30, 2025 are as follows:

---

| | | | |
|:---|:---|:---|:---|
|  | **June 30, 2025** | **June 30, 2025** | **June 30, 2025** |
| <u>Assets</u> | **Construction** | **Corporate Services** | **Total** |
| Current assets | $13183309 | $742968 | $13926277 |
| Long-lived assets | 14708796 | - | 14708796 |
| Goodwill | 5309876 | - | 5309876 |
| Total assets | $33201981 | $742968 | $33944949 |

---

**NOTE 5—PROPERTY AND EQUIPMENT**

Property and equipment as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| Machinery and equipment | $1568568 | $1547260 |
| Office furniture and equipment | 158492 | 158304 |
| Transportation equipment | 333225 | 532843 |
| Leasehold improvements | 176729 | 152908 |
| &nbsp;&nbsp;&nbsp;Total property and equipment | 2237014 | 2391315 |
| Less: accumulated depreciation | (1268510) | (1276107) |
| &nbsp;&nbsp;&nbsp;Total property and equipment, net | $968504 | $1115208 |

---

Depreciation expense for the three months ended June 30, 2025 and 2024 was $110,272 and $105,328, respectively. Depreciation expense for the six months ended June 30, 2025 and 2024 was $219,879 and $214,694, respectively.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 6—INTANGIBLE ASSETS** 

Intangible assets as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30, <br> 2025** | **December 31,<br> 2024** |
| Customer-related | $12692000 | $12692000 |
| Marketing-related | 899000 | 899000 |
| &nbsp;&nbsp;&nbsp;Total intangible assets | 13591000 | 13591000 |
| Less: accumulated amortization | (1550220) | (1066654) |
| &nbsp;&nbsp;&nbsp;Total intangible assets, net | $12040780 | $12524346 |

---

Amortization expense for the three months ended June 30, 2025 and 2024 was $241,783 and $62,744, respectively. Amortization expense for the six months ended June 30, 2025 and 2024 was $483,566 and $125,488, respectively.

Estimated amortization expense for intangible assets for the next five years consists of the following as of June 30, 2025:

---

| | |
|:---|:---|
| **Year Ending December 31,** | **Amount** |
| 2025 (remaining) | $483566 |
| 2026 | 967132 |
| 2027 | 967132 |
| 2028 | 967132 |
| 2029 | 967132 |
| Thereafter | 7688686 |
| &nbsp;&nbsp;&nbsp;Total estimated amortization expense | $12040780 |

---

**NOTE 7—ACCOUNTS PAYABLE AND ACCRUED EXPENSES**

Accounts payable and accrued expenses as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30, <br> 2025** | **December 31,<br> 2024** |
| Trade accounts payable | $3771154 | $1633593 |
| Credit cards payable | 427467 | 349570 |
| Accrued payroll liabilities | 1541925 | 1185900 |
| Accrued interest | 3901691 | 1841011 |
| Accrued dividends | 279375 | 131102 |
| Accrued taxes | 1354510 | 79420 |
| Other accrued liabilities | 552324 | 632711 |
| &nbsp;&nbsp;&nbsp;Total accounts payable and accrued expenses | $11828446 | $5853307 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 8—LEASES**

***Operating Leases***

In February 2025, the Company's subsidiary CMD Inc. entered into a lease agreement for office space located in Lake Havasu City, Arizona. The lease commenced on February 15, 2025 and is for a term of three years. Under the terms of the lease, CMD Inc. will lease the premises at the monthly rate of $3,300 for the first year, with scheduled annual increases. The lease agreement contains customary events of default, representations, warranties, and covenants. The measurement of the right-of-use ("ROU") asset and liability associated with this operating lease was $97,379.

In May 2025, the Company determined that a ROU asset associated with a warehouse facility was impaired due to a change in circumstances. The impairment resulted from the Company's decision to close the facility and relocate operations to another site within the Construction Segment. As a result, the Company recognized an impairment loss of $112,705 related to the abandoned lease during the three and six months ended June 30, 2025.

The following was included in the condensed consolidated balance sheets at June 30, 2025 and December 31, 2024:

---

| | | |
|:---|:---|:---|
|  | **June 30, <br> 2025** | **December 31,<br> 2024** |
| Operating lease right-of-use assets | $1659413 | $1964276 |
| Operating lease liabilities, current portion | 470728 | 543809 |
| Operating lease liabilities, long-term | 1354930 | 1473795 |
| &nbsp;&nbsp;&nbsp;Total operating lease liabilities | $1825658 | $2017604 |
| Weighted-average remaining lease term (years) | 3.89 | 4.19 |
| Weighted-average discount rate | 14.54% | 14.17% |

---

Rent expense for the three months ended June 30, 2025 and 2024 was $230,017 and $113,409, respectively. Rent expense for the six months ended June 30, 2025 and 2024 was $455,218 and $224,486, respectively.

As of June 30, 2025, maturities of operating lease liabilities were as follows:

---

| | |
|:---|:---|
| **Year Ending December 31,** | **Amount** |
| 2025 (remaining) | $393738 |
| 2026 | 581006 |
| 2027 | 509551 |
| 2028 | 465881 |
| 2029 | 472714 |
| &nbsp;&nbsp;&nbsp;Total | 2422890 |
| Less: imputed interest | (597232) |
| &nbsp;&nbsp;&nbsp;Total operating lease liabilities | $1825658 |

---

***Finance Leases***

As of June 30, 2025, maturities of financing lease liabilities were as follows:

---

| | |
|:---|:---|
| **Year Ending December 31,** | **Amount** |
| 2025 (remaining) | $105665 |
| 2026 | 211332 |
| 2027 | 210042 |
| 2028 | 28833 |
| &nbsp;&nbsp;&nbsp;Total | 555872 |
| Less: amount representing interest | (40381) |
| &nbsp;&nbsp;&nbsp;Total finance lease liabilities | $515491 |

---

As of June 30, 2025, the weighted-average remaining lease term for all finance leases is 2.61 years and the weighted average discount rate is 5.15%.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 9—FAIR VALUE MEASUREMENTS**

The fair value of financial instruments measured on a recurring basis as of June 30, 2025 consisted of the following:

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Fair Value Measurements as of June 30, 2025** | **Fair Value Measurements as of June 30, 2025** | **Fair Value Measurements as of June 30, 2025** | **Fair Value Measurements as of June 30, 2025** |
| <br>**Description** | **Level 1** | **Level 2** | **Level 3** | **Total** |
| Derivative liabilities | $- | $- | $- | $- |
| Warrant liabilities | - | - | 57860005 | 57860005 |
| &nbsp;&nbsp;&nbsp;Total recurring fair value measurements | - | - | $57860005 | $57860005 |

---

The following table provides a roll-forward of changes for financial instruments measured at fair value on a recurring basis for the six months ended June 30, 2025:

---

| | |
|:---|:---|
| **<u>Derivative Liabilities</u>** | **Amount** |
| Balance as of December 31, 2024 | $185000 |
| &nbsp;&nbsp;&nbsp;Gain on change in fair value of derivative liabilities | (185000) |
| Balance as of June 30, 2025 | $- |

---

---

| | |
|:---|:---|
| **<u>Warrant Liabilities</u>** | **Amount** |
| Balance as of December 31, 2024 | $85779788 |
| &nbsp;&nbsp;&nbsp;Gain on change in fair value of warrant liabilities | (27723683) |
| &nbsp;&nbsp;&nbsp;Extinguishment of warrant liabilities upon settlement | (196100) |
| Balance as of June 30, 2025 | $57860005 |

---

**NOTE 10—NOTES PAYABLE**

Notes payable as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| Vehicle loans | $29489 | $53424 |
| 6% Subordinated promissory notes | 500000 | 500000 |
| Purchase and sale of future revenues loan | 1107000 | 1237950 |
| 20% OID subordinated promissory notes – March 2024 | 3876898 | 3217932 |
| 12% Subordinated promissory note for services | 750000 | 500000 |
| 25% OID subordinated promissory note | 1455600 | 1455600 |
| CMD seller promissory note | - | 1050000 |
| &nbsp;&nbsp;&nbsp;Total notes payable | 7718987 | 8014906 |
| Less: debt discounts | (296271) | (220465) |
| &nbsp;&nbsp;&nbsp;Total notes payable, net | $7422716 | $7794441 |
| &nbsp;&nbsp;&nbsp;Current portion of notes payable, net | $7422716 | $7785911 |
| &nbsp;&nbsp;&nbsp;Notes payable, net of current portion | $- | $8530 |

---

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

***20% OID Promissory Notes – March 2024***

On March 31, 2025, the 20% OID subordinated promissory note, originally issued on March 4, 2024, and previously amended on June 4, 2024, August 20, 2024, November 15, 2024, and December 16, 2024, was further amended pursuant to which the parties agreed to extend the maturity date of the note to November 7, 2025. As additional consideration for the amendment, the Company agreed to increase the outstanding principal by $1,358,966 as an amendment fee. The Company evaluated the amendment in accordance with ASC Topic 470-50, "*Modifications and Extinguishments,*" and determined the amendment was an extinguishment. As a result, the Company recognized a loss on extinguishment of debt of $1,358,966.

As of June 30, 2025, the total outstanding principal balance is $3,876,898.

***Purchase and Sale of Future Revenues Loan***

On April 24, 2025, the sale of future revenues loan, originally issued on March 31, 2023, and previously amended on November 30, 2023, and July 23, 2024, was further amended to increase the outstanding balance by $845,650 to $1,350,000 for net cash proceeds of $465,650. The Company is required to make weekly ACH payments in the amount of $27,000. All other terms remained unchanged. The Company evaluated the amendment in accordance with ASC Topic 470-50 and determined the amendment was a modification. As a result, the Company recorded an additional debt discount of $380,000. Following the modification, the effective interest rate is 82.2%.

As of June 30, 2025, the total outstanding principal balance is $1,107,000, net of debt discount of $296,271.

***12% Promissory Note for Services***

On May 9, 2025, an event of default occurred, resulting in a $250,000 increase to the principal balance. As a result, the Company recognized a loss on extinguishment of debt of $250,000. Consequently, the corresponding derivative liability was extinguished.

**NOTE 11—RELATED PARTIES**

Related party note payable as of June 30, 2025 and December 31, 2024 consisted of the following:

---

| | | |
|:---|:---|:---|
|  | **June 30,<br> 2025** | **December 31,<br> 2024** |
| Related party promissory note | $1567621 | $578290 |
| &nbsp;&nbsp;&nbsp;Current portion of notes payable, net | $616883 | $578290 |
| &nbsp;&nbsp;&nbsp;Notes payable, net of current portion | $950738 | $- |

---

On June 27, 2025, the Company's subsidiary 1847 Cabinet Inc. issued an 8% promissory note in the principal amount of $1,567,621 to Stephen Mallatt, Jr. and Rita Mallatt. In connection with the issuance of this note, that certain consulting agreement, dated March 16, 2024, between the Company and Stephen Mallatt, Jr., and that certain conversion agreement, dated July 26, 2022, as amended, among the Company, 1847 Cabinet Inc., Stephen Mallatt, Jr. and Rita Mallatt, were cancelled. The note bears interest at a rate of 8% per annum and is due and payable on November 15, 2027. The note requires monthly payments commencing on July 15, 2025; provided that all amounts owed under the note must be repaid in full upon a sale of CMD Inc. The note is unsecured and contains customary events of default. As a result, the Company recognized a loss on extinguishment of debt of $458,218.

As of June 30, 2025, the total outstanding principal balance is $1,567,621.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 12—SHAREHOLDERS' DEFICIT**

***Series A Senior Convertible Preferred Shares***

As of June 30, 2025 and December 31, 2024, the Company had 50,592 series A senior convertible preferred shares issued and outstanding.

During the three and six months ended June 30, 2025, the Company accrued dividends of $8,852 and $17,607, respectively, for the series A senior convertible preferred shares.

***Series C Senior Convertible Preferred Shares***

As of June 30, 2025 and December 31, 2024, the Company had 83,603 series C senior convertible preferred shares issued and outstanding.

During the three and six months ended June 30, 2025, the Company accrued dividends of $12,506 and $24,875, respectively, for the series C senior convertible preferred shares.

***Series D Senior Convertible Preferred Shares***

As of June 30, 2025 and December 31, 2024, the Company had 6,293,022 series D senior convertible preferred shares issued and outstanding.

During the three and six months ended June 30, 2025, the Company accrued dividends of $53,189 and $105,791, respectively, for the series D senior convertible preferred shares.

***Series F Convertible Preferred Shares***

On March 25, 2025, the Company executed a Share Designation to establish the terms of its series F convertible preferred shares (the "Share Designation"). Pursuant to the Share Designation, the Company designated 1,027 of its preferred shares as series F convertible preferred shares with a stated value of $1,000 per share. Following is a summary of the material terms of the series F convertible preferred shares:

*Ranking.* The series F convertible preferred shares rank, with respect to the payment of dividends and the distribution of assets upon liquidation, (i) senior to all common shares, allocation shares, series C preferred shares, series D preferred shares and each other class or series that is not expressly made senior to or on parity with the series F convertible preferred shares; (ii) on parity with each other class or series that is not expressly subordinated or made senior to the series F convertible preferred shares; and (iii) junior to the series A senior convertible preferred shares, all indebtedness and other liabilities with respect to assets available to satisfy claims against the Company and each other class or series that is expressly made senior to the series F convertible preferred shares.

*Dividend Rights.* Holders of series F convertible preferred shares are entitled to receive dividends, when, as and if declared on the common shares, *pari passu* with the holders of common shares, on an as-converted basis.

*Liquidation Rights.* Subject to the rights of creditors and the holders of any senior securities or parity securities (in each case, as defined in the Share Designation), upon any liquidation of the Company, before any payment or distribution of the assets of the Company (whether capital or surplus) shall be made to or set apart for the holders of junior securities (as defined in the Share Designation), each holder of outstanding series F convertible preferred shares shall be entitled to receive an amount of cash equal to 100% of the stated value ($1,000 per share). If, upon any liquidation, the assets, or proceeds thereof, distributable among the holders of the series F convertible preferred shares shall be insufficient to pay in full the preferential amount payable to the holders of the series F convertible preferred shares and liquidating payments on any other shares of any class or series of parity securities as to the distribution of assets on any liquidation, then such assets, or the proceeds thereof, shall be distributed among the holders of series F convertible preferred shares and any such other parity securities ratably in accordance with the respective amounts that would be payable on such series F convertible preferred shares and any such other parity securities if all amounts payable thereon were paid in full.

*Voting Rights.* The series F convertible preferred shares do not have any voting rights; provided that, so long as any series F convertible preferred shares are outstanding, the Company shall not, and shall not permit any of its subsidiaries to, directly or indirectly, without the affirmative vote of the holders of a majority of the then outstanding series F convertible preferred shares, (a) amend the Company's certificate of formation or its operating agreement in any manner that adversely affects any rights of the holders of the series F convertible preferred shares or alter or amend the Share Designation, (b) authorize or create any class of shares ranking as to dividends, redemption or distribution of assets upon a liquidation senior to, or otherwise *pari passu* with, the series F convertible preferred shares, or (c) enter into any agreement with respect to any of the foregoing.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

*Conversion Rights.* Each series F convertible preferred share shall be convertible, at the option of the holder thereof, at any time and from time to time, into such number of fully paid and nonassessable common shares determined by dividing the stated value ($1,000 per share) by the conversion price of $0.1549 per share. The conversion price is subject to standard adjustments in the event of any share splits, share combinations, share reclassifications, dividends paid in common shares, sales of substantially all of the Company's assets, mergers, consolidations or similar transactions, as well as for subsequent issuances of common shares, or securities convertible into or exercisable or exchangeable for common shares, at a price below the then conversion price; provided that a holder shall not be entitled to utilize a conversion price of less than $0.01 (subject to standard adjustments for share splits, share combinations, recapitalizations and similar transactions). Notwithstanding the foregoing, the aggregate number of common shares that the Company may issue upon conversion of the series F convertible preferred shares is limited to 5,385,291 shares (equal to 19.99% of the Company's outstanding common shares prior to entry into the cancellation and exchange agreements) prior to obtaining shareholder approval of the issuance of all common shares that may be issued upon conversion of the series F convertible preferred shares, in accordance with NYSE American rules. Furthermore, the Company shall not effect any conversion of the series F convertible preferred shares, and a holder shall not have the right to convert any portion of the series F convertible preferred shares, to the extent that, after giving effect to the conversion, such holder (together with such holder's affiliates) would beneficially own in excess of 4.99% of the number of common shares outstanding immediately after giving effect to the issuance of common shares issuable upon conversion. This limitation may be waived (up to a maximum of 9.99%) by the holder in its sole discretion upon not less than sixty-one (61) days' prior notice to the Company.

*Other Rights.* Holders of series F convertible preferred shares have no redemption, preemptive or subscription rights for additional securities of the Company.

On March 25, 2025, the Company entered into cancellation and exchange agreements with the remaining holders of the series A warrants issued on October 30, 2024, pursuant to which such holders agreed to exchange such warrants for an aggregate of 1,027 series F convertible preferred shares. The series F convertible preferred shares fair value of $1,138,332 was derived using an Option Pricing Method. As a result of the exchange, the Company recognized a loss on extinguishment of series A warrants $942,232.

As of June 30, 2025 and December 31, 2024, the Company had 1,027 and 0 series F convertible preferred shares issued and outstanding, respectively.

***Common Shares***

On March 11, 2025, the Second Amended and Restated Operating Agreement, as amended of the Company, was amended pursuant to Amendment No. 4 to Second Amended and Restated Operating Agreement (the "Amendment"), entered into by 1847 Partners LLC, as the Manager (as defined in the Operating Agreement). The Amendment was approved by shareholders on March 11, 2025. The Amendment increased the number of common shares that the Company is authorized to issue from 500 million shares to 2 billion shares.

During the six months ended June 30, 2025, the Company issued (i) 1,139,388 common shares upon the conversion of a convertible promissory note totaling $256,590 and (ii) 5,763,961 common shares upon the cashless exercise of pre-funded warrants.

***Warrants***

The Company did not issue any new warrants during the six months ended June 30, 2025. However, on March 11, 2025, the exercise price of the remaining series A warrants and series B warrants that were issued on October 31, 2024, which included 341,815 series A warrants and 14,799,979 series B warrants, was reduced from $1.50 to $0.81 and $0.54, respectively, and the number of warrants was proportionally increased to 632,990 and 41,111,053, respectively. Following such increase, all of the series A warrants were exchanged for an aggregate of 1,027 series F convertible preferred shares.

In addition, during the six months ended June 30, 2025, pre-funded warrants issued on December 16, 2024, were exercised for 5,763,961 common shares.

Below is a table summarizing the changes in warrants outstanding during the six months ended June 30, 2025:

---

| | | |
|:---|:---|:---|
|  | **Warrants** | **Weighted-<br> Average<br> Exercise<br> Price** |
| Outstanding at December 31, 2024 | 138639165 | $0.61 |
| &nbsp;&nbsp;&nbsp;Warrant adjustment<sup>(1)</sup> | 26602249 | 0.54 |
| &nbsp;&nbsp;&nbsp;Exercised/settled | (6396951) | (0.09) |
| Outstanding at June 30, 2025 | 158844463 | $0.53 |
| Exercisable at June 30, 2025 | 158844463 | $0.53 |

---

(1) As previously described above, a result of the decrease in the exercise prices of the remaining series A warrants and series B warrants that were issued on October 31, 2024, the number of warrants were proportionally increased.

As of June 30, 2025, the outstanding warrants have a weighted-average remaining contractual life of 3.98 years and a total intrinsic value of $2,009,774.

**1847 HOLDINGS LLC**

**NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS**

**JUNE 30, 2025**

**(UNAUDITED)**

**NOTE 13—EARNINGS (LOSS) PER SHARE**

The following table presents the reconciliation of net income (loss) attributable to common in computing basic net income (loss) per share of common share:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) attributable to common shareholders from continuing operations | $23655014 | $(2907864) | $23352629 | $(13599781) |
| Net loss attributable to common shareholders from discontinued operations | (1125597) | (1975683) | (1300039) | (1807747) |
| Net income (loss) attributable to common shareholders | $22529417 | $(4883547) | $22052590 | $(15407528) |
| Weighted-average common shares – basic | 31936484 | 167504 | 29111531 | 158752 |
| Basic earnings (loss) per common share from continuing operations | $0.75 | $(17.36) | $0.80 | $(85.66) |
| Basic loss per common share from discontinued operations | (0.04) | (11.79) | (0.04) | (11.39) |
| Basic earnings (loss) per common share attributable to common shareholders | $0.71 | $(29.15) | 0.76 | $(97.05) |

---

The following table presents the reconciliation of net income (loss) attributable to common shareholders to net income used in computing dilutive net income (loss) per share of common share:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended <br> June 30,** | **Three Months Ended <br> June 30,** | **Six Months Ended<br> June 30,** | **Six Months Ended<br> June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net income (loss) attributable to common shareholders from continuing operations | $23655014 | $(2907864) | $23352629 | $(13599781) |
| Net loss attributable to common shareholders from discontinued operations | (1125597) | (1975683) | (1300039) | (1807747) |
| Net income (loss) attributable to common shareholders | $22529417 | $(4883547) | $22052590 | $(15407528) |
| Net income adjustments attributable to common shareholders from continuing operations | 1189239 | - | 2461328 | - |
| Adjusted net income (loss) attributable to common shareholders | $23718656 | $(4883547) | $24513918 | $(15407528) |
| Weighted-average common shares – basic | 31936484 | 167504 | 29111531 | 158752 |
| Effect on dilutive securities | 124336520 | - | 122702637 | - |
| Weighted-average common shares – dilutive | 156273004 | 167504 | 151814168 | 158752 |
| Dilutive earnings (loss) per common share from continuing operations | $0.16 | $(17.36) | $0.17 | $(85.66) |
| Dilutive loss per common share from discontinued operations | (0.01) | (11.79) | (0.01) | (11.39) |
| Dilutive earnings (loss) per common share attributable to common shareholders | $0.15 | $(29.15) | 0.16 | $(97.05) |

---

For the three and six months ended June 30, 2025, there were 139,281,660 potential common share equivalents from warrants, preferred series C shares, and preferred series D shares excluded from the diluted earnings per share calculations as their effect is anti-dilutive.

**NOTE 14—SUBSEQUENT EVENTS**

In July 2025, the Company issued an aggregate of 4,011,080 common shares upon the cashless exercise of pre-funded warrants that were issued on December 16, 2024.

In July 2025, the Company issued an aggregate of 1,837,500 common shares upon the cashless exercise of series A warrants that were issued on December 16, 2024.

**ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.**

*The following management's discussion and analysis of financial condition and results of operations provides information that management believes is relevant to an assessment and understanding of our plans and financial condition. The following financial information is derived from our financial statements and should be read in conjunction with such financial statements and notes thereto set forth elsewhere herein.*

**Use of Terms** 

Except as otherwise indicated by the context and for the purposes of this report only, references in this report to "we," "us," "our" and "our company" refer to 1847 Holdings LLC, a Delaware limited liability company, and its consolidated subsidiaries. References to "our manager" refer to 1847 Partners LLC, a Delaware limited liability company.

**Special Note Regarding Forward Looking Statements**

This report contains forward-looking statements that are based on our management's beliefs and assumptions and on information currently available to us. All statements other than statements of historical facts are forward-looking statements. These statements relate to future events or to our future financial performance and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements include, but are not limited to, statements about:

● our ability to effectively integrate and operate the businesses that we acquire;

● our ability to successfully identify and acquire additional businesses;

● our organizational structure, which may limit our ability to meet our dividend and distribution policy;

● our ability to service and comply with the terms of indebtedness;

● our cash flow available for distribution and our ability to make distributions to our common shareholders;

● our ability to pay the management fee, profit allocation and put price to our manager when due;

● labor disputes, strikes or other employee disputes or grievances;

● the regulatory environment in which our businesses operate under;

● trends in the industries in which our businesses operate;

● the competitive environment in which our businesses operate;

● changes in general economic or business conditions or economic or demographic trends in the United States including changes in interest rates and inflation;

● our and our manager's ability to retain or replace qualified employees of our businesses and our manager;

● casualties, condemnation or catastrophic failures with respect to any of our business' facilities;

● costs and effects of legal and administrative proceedings, settlements, investigations and claims; and

● extraordinary or force majeure events affecting the business or operations of our businesses.

In some cases, you can identify forward-looking statements by terms such as "may," "could," "will," "should," "would," "expect," "plan," "intend," "anticipate," "believe," "estimate," "predict," "potential," "project" or "continue" or the negative of these terms or other comparable terminology. These statements are only predictions. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which are, in some cases, beyond our control and which could materially affect results. Factors that may cause actual results to differ materially from current expectations include, among other things, those listed under Item 1A "Risk Factors" included in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the Securities and Exchange Commission on March 31, 2025, or the Annual Report, and elsewhere in this report. If one or more of these risks or uncertainties occur, or if our underlying assumptions prove to be incorrect, actual events or results may vary significantly from those implied or projected by the forward-looking statements. No forward-looking statement is a guarantee of future performance.

In addition, statements that "we believe" and similar statements reflect our beliefs and opinions on the relevant subject. These statements are based upon information available to us as of the date of this report, and while we believe such information forms a reasonable basis for such statements, such information may be limited or incomplete, and our statements should not be read to indicate that we have conducted an exhaustive inquiry into, or review of, all potentially available relevant information. These statements are inherently uncertain and investors are cautioned not to unduly rely upon these statements.

The forward-looking statements made in this report relate only to events or information as of the date on which the statements are made in this report. Except as expressly required by the federal securities laws, there is no undertaking to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changed circumstances or any other reason.

**Overview**

We are an acquisition holding company focused on acquiring and managing a group of small businesses, which we characterize as those that have an enterprise value of less than $50 million, in a variety of different industries headquartered in North America.

On September 30, 2020, our subsidiary 1847 Cabinet Inc., or 1847 Cabinet, acquired Kyle's Custom Wood Shop, Inc., an Idaho corporation, or Kyle's. Kyle's is a leading custom cabinetry maker servicing contractors and homeowners since 1976 in Boise, Idaho and the surrounding area. Kyle's focuses on designing, building, and installing custom cabinetry primarily for custom and semi-custom builders.

On March 30, 2021, our subsidiary 1847 Wolo Inc., or 1847 Wolo, acquired Wolo Mfg. Corp., a New York corporation, and Wolo Industrial Horn & Signal, Inc., a New York corporation, which we collectively refer to as Wolo. Headquartered in Deer Park, New York and founded in 1965, Wolo designs and sells horn and safety products (electric, air, truck, marine, motorcycle and industrial equipment), and offers vehicle emergency and safety warning lights for cars, trucks, industrial equipment and emergency vehicles. During the six months ended June 30, 2025, we committed to a plan to sell Wolo, which makes up the automotive supplies segment. We are currently engaged in an active program to sell Wolo, which is expected to occur in 2025.

On October 8, 2021, our subsidiary 1847 Cabinet acquired High Mountain Door & Trim Inc., a Nevada corporation, or High Mountain, which we subsequently sold on September 30, 2024 (see "—*Discontinued Operations*" below), and Sierra Homes, LLC d/b/a Innovative Cabinets & Design, a Nevada limited liability company, or Innovative Cabinets. Innovative Cabinets is headquartered in Reno, Nevada and was founded in 2008. It specializes in custom cabinetry and countertops for a client base consisting of single-family homeowners, builders of multi-family homes, as well as commercial clients.

On December 16, 2024, our subsidiary 1847 CMD Inc., or 1847 CMD, acquired CMD Inc., a Nevada corporation, and CMD Finish Carpentry, LLC, a Nevada limited liability company, which we collectively refer to as CMD. Headquartered in Las Vegas, Nevada and founded in 2012, CMD specializes in finish carpentry and related products and services, including doors, frames, trim, hardware, millwork, cabinetry, and specialty construction accessories for general contractors, commercial developers, residential builders and homeowners, and government entities.

Through our structure, we offer investors an opportunity to participate in the ownership and growth of a portfolio of businesses that traditionally have been owned and managed by private equity firms, private individuals or families, financial institutions or large conglomerates. We believe that our management and acquisition strategies will allow us to achieve our goals to make and grow regular distributions to our common shareholders and increase common shareholder value over time.

We seek to acquire controlling interests in small businesses that we believe operate in industries with long-term macroeconomic growth opportunities, and that have positive and stable earnings and cash flows, face minimal threats of technological or competitive obsolescence and have strong management teams largely in place. We believe that private company operators and corporate parents looking to sell their businesses will consider us to be an attractive purchaser of their businesses. We make these businesses our majority-owned subsidiaries and actively manage and grow such businesses. We expect to improve our businesses over the long term through organic growth opportunities, add-on acquisitions and operational improvements.

**Management Fees**

On April 15, 2013, we and our manager entered into a management services agreement, pursuant to which we are required to pay our manager a quarterly management fee equal to 0.5% of our adjusted net assets for services performed (which we refer to as the parent management fee). The amount of the parent management fee with respect to any fiscal quarter is (i) reduced by the aggregate amount of any management fees received by our manager under any offsetting management services agreements with respect to such fiscal quarter, (ii) reduced (or increased) by the amount of any over-paid (or under-paid) parent management fees received by (or owed to) our manager as of the end of such fiscal quarter, and (iii) increased by the amount of any outstanding accrued and unpaid parent management fees. We did not expense any parent management fees for the three and six months ended June 30, 2025 and 2024.

On August 21, 2020, 1847 Cabinet entered into an offsetting management services agreement with our manager, which was amended on October 8, 2021. Pursuant to the amended management services agreement, our manager will provide certain services to 1847 Cabinet in exchange for a quarterly management fee equal to the greater of $125,000 or 2% of adjusted net assets (as defined within the amended management services agreement). 1847 Cabinet expensed management fees of $125,000 for three months ended June 30, 2025 and 2024, of which $41,666 is included in discontinued operations for the three months ended June 30, 2024 due to the sale of High Mountain described under "—*Discontinued Operations*" below, and $250,000 for the six months ended June 30, 2025 and 2024, of which $83,333 is included in discontinued operations for the six months ended June 30, 2024 due to the sale of High Mountain described under "—*Discontinued Operations*" below.

On March 30, 2021, 1847 Wolo entered into an offsetting management services agreement with our manager. Pursuant to the management services agreement, our manager will provide certain services to 1847 Wolo in exchange for a quarterly management fee equal to the greater of $75,000 or 2% of adjusted net assets (as defined within the management services agreement). 1847 Wolo expensed management fees of $75,000 for the three months ended June 30, 2025 and 2024, and $150,000 for the six months ended June 30, 2025 and 2024, which is included in discontinued operations.

Following the foreclosure sale of all of the assets of ICU Eyewear on August 5, 2024 as described under "—*Discontinued Operations*" below, our manager ceased to provide services to 1847 ICU for quarterly management fees. 1847 ICU expensed management fees of $75,000 and $150,000 for the three and six months ended June 30, 2024, respectively, which is included in discontinued operations.

On December 16, 2024, 1847 CMD entered into an offsetting management services agreement with our manager. Pursuant to the management services agreement, our manager will provide certain services to 1847 CMD in exchange for a quarterly management fee equal to the greater of $75,000 or 2% of adjusted net assets (as defined within the management services agreement). 1847 CMD expensed management fees of $75,000 and $150,000 for the three and six months ended June 30, 2025, respectively.

In addition, if the aggregate amount of management fees paid or to be paid to our manager under the offsetting management services agreements, exceeds, or is expected to exceed, 9.5% of our gross income in any fiscal year or the parent management fee in any fiscal quarter, then the management fee to be paid by such entities shall be reduced, on a pro rata basis determined by reference to the other management fees to be paid to our manager under other offsetting management services agreements.

On a consolidated basis, our company expensed total management fees from continued operations and discontinued operations of $200,000 and $75,000 for the three months ended June 30, 2025, respectively, $83,334 and $191,666 for the three months ended June 30, 2024, respectively, $400,000 and $150,000 for the six months ended June 30, 2025, respectively, and $166,667 and $433,333 for the six months ended June 30, 2024, respectively.

**Segments**

Following the divestures described under "—*Discontinued Operations*" below, we now have one reportable segment, the construction segment, which provides finish carpentry and related products and services, including doors, frames, trim, hardware, millwork, cabinetry, and specialty construction accessories.

We report all other business activities that are not reportable in the corporate services segment. We provide general corporate services to our construction segment; however, these services are not considered when making operating decisions and assessing segment performance. The corporate services segment includes costs associated with executive management, financing activities and other public company-related costs.

**Discontinued Operations**

On February 9, 2023, our subsidiary 1847 ICU Holdings Inc. acquired ICU Eyewear Holdings, Inc., a California corporation, and its subsidiary ICU Eyewear, Inc., a California corporation, or ICU Eyewear, which specialized in the sale and distribution of reading eyewear and sunglasses, blue light blocking eyewear, sun readers, and other outdoor specialty sunglasses, as well as select health and personal care items, including face masks. Our company was a limited guarantor of an amended and restated credit and security agreement, or Loan Agreement, that was entered into on September 11, 2023 between AB Lending SPV I LLC d/b/a Mountain Ridge Capital, or the ICU Lender, and ICU Eyewear, ICU Eyewear Holdings, Inc. and 1847 ICU Holdings Inc. Pursuant to the Loan Agreement, the ICU Lender had a security interest in all the assets of ICU Eyewear. ICU Eyewear was in default under the Loan Agreement and consented to a foreclosure by the ICU Lender and private sale of substantially all of its assets in an Article 9 sale process, pursuant to Section 9-610 of the Uniform Commercial Code as in effect in the State of New York and Section 9-610 of the Uniform Commercial Code as in effect in the State of California. On August 5, 2024, ICU Eyecare Solutions Inc., an entity that is not affiliated with our company, was the successful bidder with a cash bid of $4,250,000. Pursuant to an agreement, dated August 5, 2024, and in consideration for such purchase price, the ICU Lender having foreclosed on its security interest in all of the assets of ICU Eyewear then conveyed all of its rights, title, and interest in all of such assets to ICU Eyecare Solutions Inc. Following the sale, we retained no financial interest in ICU Eyewear. Accordingly, the results of operations of ICU Eyewear are reported as discontinued operations for the three and six months ended June 30, 2024.

On October 8, 2021, our subsidiary 1847 Cabinet acquired High Mountain, which specialized in all aspects of finished carpentry products and services. On September 30, 2024, we entered into an asset purchase agreement with BFS Group LLC, or BFS, and High Mountain, pursuant to which we sold substantially all of the assets of Hight Mountain to BFS for an aggregate cash only purchase price of $17,000,000, subject to certain pre-closing and post-closing adjustments. At closing, the purchase price was subject to a working capital adjustment and was also reduced by the amount of outstanding indebtedness repaid at closing or assumed by BFS, as well as certain transaction expenses. Additionally, the purchase price was reduced by $1,700,000, or the Holdback Amount, which may be used for certain post-closing payments. Following the sale, we retained no financial interest in High Mountain. Accordingly, the results of operations of High Mountain are reported as discontinued operations for the three and six months ended June 30, 2024. During the six months ended June 30, 2025, we recorded a $858,039 reduction to the Holdback Amount related to the resolution of post-closing working capital adjustments, with the offsetting impact of this adjustment recognized in discontinued operations. As June 30, 2025, the balance of the Holdback Amount was $500,929.

As noted above, during the six months ended June 30, 2025, we committed to a plan to sell Wolo, which makes up the automotive supplies segment. We are currently engaged in an active program to sell Wolo, which is expected to occur in 2025. Accordingly, the results of operations of Wolo are reported as discontinued operations for the three and six months ended June 30, 2025 and 2024.

**Results of Operations**

**Comparison of the Three Months Ended June 30, 2025 and 2024**

The following table sets forth key components of our results of continuing operations during the three months ended June 30, 2025 and 2024, both in dollars and as a percentage of our revenues.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** | **Three Months Ended June 30,** |
|  | **2025** | **2025** | **2024** | **2024** |
|  | **Amount** | **% of Revenues** | **Amount** | **% of Revenues** |
| Revenues | $12806457 | 100.0% | $2665805 | 100.0% |
| Operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 6125355 | 47.8% | 1476547 | 55.4% |
| &nbsp;&nbsp;&nbsp;Personnel | 1995320 | 15.6% | 1089039 | 40.9% |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 352055 | 2.7% | 168072 | 6.3% |
| &nbsp;&nbsp;&nbsp;General and administrative | 1072720 | 8.4% | 502183 | 18.8% |
| &nbsp;&nbsp;&nbsp;Professional fees | 674994 | 5.3% | 1094000 | 41.0% |
| &nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | 0.9% | - | - |
| Total operating expenses | 10333149 | 80.7% | 4329841 | 162.4% |
| Income (loss) from operations | 2473308 | 19.3% | (1664036) | (62.4)% |
| Other income (expense) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 9595 | 0.1% | 4271 | 0.2% |
| &nbsp;&nbsp;&nbsp;Loss on disposal of property and equipment | (2858) | (0.0)% |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense | (1052848) | (8.2)% | (898747) | (33.7)% |
| &nbsp;&nbsp;&nbsp;Amortization of debt discounts | (472680) | (3.7)% | (2288681) | (85.9)% |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | (708218) | (5.5)% | (778875) | (29.2)% |
| &nbsp;&nbsp;&nbsp;Gain (loss) on change in fair value of derivative liabilities | 220000 | 1.7% | (1290563) | (48.4)% |
| &nbsp;&nbsp;&nbsp;Gain on change in fair value of warrant liabilities | 24053885 | 187.8% | 3661800 | 137.4% |
| Total other income (expense) | 22046876 | 172.2% | (1590795) | (59.7)% |
| Net income (loss) before income taxes | 24520184 | 191.5% | (3254831) | (122.1)% |
| &nbsp;&nbsp;&nbsp;Income tax benefit (provision) | (840000) | (6.6)% | 308000 | 11.6% |
| Net income (loss) from continuing operations | $23680184 | 184.9% | $(2946831) | (110.5)% |

---

*<u>Revenues</u>*. Our construction business generates revenue through the sale of finished carpentry and related products and services. Our revenues increased by $10,140,652, or 380.4%, to $12,806,457 for the three months ended June 30, 2025 from $2,665,805 for the three months ended June 30, 2024. The increase in revenues was primarily attributed to the acquisition of CMD, which contributed $11,223,360 to revenues for the three months ended June 30, 2025.

*<u>Cost of revenues</u>*. Our cost of revenues consists of finished goods, lumber, hardware and materials and plus direct labor and related costs, net of any material discounts from vendors. Cost of revenues increased by $4,648,808, or 314.8%, to $6,125,355 for the three months ended June 30, 2025 from $1,476,547 for the three months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $5,213,902 to cost of revenues for the three months ended June 30, 2025. As a percentage of revenues, cost of revenues was 47.8% and 55.4% for the three months ended June 30, 2025 and 2024, respectively.

*<u>Personnel costs</u>*. Our personnel costs include employee salaries and bonuses plus related payroll taxes. It also includes health insurance premiums, 401(k) contributions, and training costs. Our personnel costs increased by $906,281, or 83.2%, to $1,995,320 for the three months ended June 30, 2025 from $1,089,039 for the three months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $1,659,589 to personnel costs for the three months ended June 30, 2025. As a percentage of revenue, personnel costs were 15.6% and 40.9% for the three months ended June 30, 2025 and 2024, respectively.

*<u>Depreciation and amortization</u>*. Our depreciation and amortization expense increased by $183,983, or 109.5%, to $352,055 for the three months ended June 30, 2025 from $168,072 for the three months ended June 30, 2024. Such increase was primarily as a result of acquired intangibles in the acquisition of CMD on December 16, 2024.

*<u>General and administrative expenses</u>*. Our general and administrative expenses consist primarily of insurance expense, rent expense, management fees, advertising, bank fees, bad debt allowances, and other general expenses incurred in connection with general operations. Our general and administrative expenses increased by $570,537, or 113.6%, to $1,072,720 for the three months ended June 30, 2025 from $502,183 for the three months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $739,542 to general and administrative expenses for the three months ended June 30, 2025. As a percentage of revenue, general and administrative expenses were 8.4% and 18.8% for the three months ended June 30, 2025 and 2024, respectively.

*<u>Professional fees</u>*. Our professional fees decreased by $419,006, or 38.3%, to $674,994 for the three months ended June 30, 2025 from $1,094,000 for the three months ended June 30, 2024. Such decrease was primarily attributed to higher consulting fees, investor relations, and other public company related fees during the prior period, offset by the acquisition of CMD, which contributed $137,841 to professional fees for the three months ended June 30, 2025. As a percentage of revenue, professional fees were 5.3% and 41.0% for the three months ended June 30, 2025 and 2024, respectively.

*<u>Loss on abandonment of right-of-use asset</u>*. In May 2025, we determined that a right-of-use asset associated with a warehouse facility was impaired due to a change in circumstances. The impairment resulted from our decision to close the facility and relocate operations to another site. As a result, we recognized an impairment loss of $112,705 related to the abandoned lease during the three months ended June 30, 2025.

*<u>Total other income (expense)</u>*. We had $22,046,876 in total other income, net, for the three months ended June 30, 2025, as compared to other expense, net, of $1,590,795 for the three months ended June 30, 2024. Other income, net, for the three months ended June 30, 2025 consisted of a gain on change in fair value of derivative liabilities of $220,000, a gain on change in fair value of warrant liabilities of $24,053,885, and other income of $9,595, offset by interest expense of $1,052,848, amortization of debt discounts of $472,680, a loss on extinguishment of debt of $708,218, and a loss on disposal of property and equipment of $2,858. Other expense, net, for the three months ended June 30, 2024 consisted of interest expense of $898,747, amortization of debt discounts of $2,288,681, a loss on extinguishment of debt of $778,875, and a loss on change in fair value of derivative liabilities of $1,290,563, offset by a gain on change in fair value of warrant liabilities of $3,661,800 and other income of $4,271.

*<u>Income tax benefit (provision)</u>*. We had an income tax expense of $840,000 for the three months ended June 30, 2025, as compared to an income tax benefit of $308,000 for the three months ended June 30, 2024.

*<u>Net income (loss) from continuing operations</u>*. As a result of the cumulative effect of the factors described above, we had a net income from continuing operations of $23,680,184 for the three months ended June 30, 2025, as compared to a net loss from continuing operations of $2,946,831 for the three months ended June 30, 2024.

***Comparison of the Six Months Ended June 30, 2025 and 2024***

The following table sets forth key components of our results of continuing operations during the six months ended June 30, 2025 and 2024, both in dollars and as a percentage of our revenues.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2025** | **2024** | **2024** |
|  | **Amount** | **% of Revenues** | **Amount** | **% of Revenues** |
| Revenues | $22889929 | 100.0% | $4750259 | 100.0% |
| Operating expenses |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Cost of revenues | 11000345 | 48.1% | 2659246 | 56.0% |
| &nbsp;&nbsp;&nbsp;Personnel | 3743560 | 16.4% | 1999630 | 42.1% |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 703445 | 3.1% | 340182 | 7.2% |
| &nbsp;&nbsp;&nbsp;General and administrative | 2181632 | 9.5% | 944081 | 19.9% |
| &nbsp;&nbsp;&nbsp;Professional fees | 2773556 | 12.1% | 3639189 | 76.6% |
| &nbsp;&nbsp;&nbsp;Loss on abandonment of right-of-use asset | 112705 | 0.5% | - | - |
| Total operating expenses | 20515243 | 89.6% | 9582328 | 201.7% |
| Income (loss) from operations | 2374686 | 10.4% | (4832069) | (101.7)% |
| Other income (expense) |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Other income | 10322 | 0.0% | 7609 | 0.2% |
| &nbsp;&nbsp;&nbsp;Gain on disposal of property and equipment | 50696 | 0.2% |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense | (2176424) | (9.5)% | (1900517) | (40.0)% |
| &nbsp;&nbsp;&nbsp;Amortization of debt discounts | (937730) | (4.1)% | (5880788) | (123.8)% |
| &nbsp;&nbsp;&nbsp;Loss on extinguishment of debt | (3009416) | (13.1)% | (1200750) | (25.3)% |
| &nbsp;&nbsp;&nbsp;Gain (loss) on change in fair value of derivative liabilities | 185000 | 0.8% | (1903025) | (40.1)% |
| &nbsp;&nbsp;&nbsp;Gain on change in fair value of warrant liabilities | 27723683 | 121.1% | 1759600 | 37.0% |
| Total other income (expense) | 21846131 | 95.4% | (9117871) | (191.9)% |
| Net income (loss) before income taxes | 24220817 | 105.8% | (13949940) | (293.7)% |
| &nbsp;&nbsp;&nbsp;Income tax benefit (provision) | (768000) | (3.4)% | 397000 | 8.4% |
| Net income (loss) from continuing operations | $23452817 | 102.5% | $(13552940) | (285.3)% |

---

*<u>Revenues</u>*. Our revenues increased by $18,139,670, or 381.9%, to $22,889,929 for the six months ended June 30, 2025 from $4,750,259 for the six months ended June 30, 2024. The increase in revenues was primarily attributed to the acquisition of CMD, which contributed $19,444,480 to revenues for the six months ended June 30, 2025.

*<u>Cost of revenues</u>*. Cost of revenues increased by $8,341,099, or 313.7%, to $11,000,345 for the six months ended June 30, 2025 from $2,659,246 for the six months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $9,112,737 to cost of revenues for the six months ended June 30, 2025. As a percentage of revenues, cost of revenues was 48.1% and 56.0% for the six months ended June 30, 2025 and 2024, respectively.

*<u>Personnel costs</u>*. Our personnel costs increased by $1,743,930, or 87.2%, to $3,743,560 for the six months ended June 30, 2025 from $1,999,630 for the six months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $3,179,738 to personnel costs for the six months ended June 30, 2025. As a percentage of revenue, personnel costs were 16.4% and 42.1% for the six months ended June 30, 2025 and 2024, respectively.

*<u>Depreciation and amortization</u>*. Our depreciation and amortization expense increased by $363,263, or 106.8%, to $703,445 for the six months ended June 30, 2025 from $340,182 for the six months ended June 30, 2024. Such increase was primarily as a result of acquired intangibles in the acquisition of CMD on December 16, 2024.

*<u>General and administrative expenses</u>*. Our general and administrative expenses increased by $1,237,551, or 131.1%, to $2,181,632 for the six months ended June 30, 2025 from $944,081 for the six months ended June 30, 2024. Such increase was primarily attributed to the acquisition of CMD, which contributed $1,372,785 to general and administrative expenses for the six months ended June 30, 2025. As a percentage of revenue, general and administrative expenses were 9.5% and 19.9% for the six months ended June 30, 2025 and 2024, respectively.

*<u>Professional fees</u>*. Our professional fees decreased by $865,633, or 23.8%, to $2,773,556 for the six months ended June 30, 2025 from $3,639,189 for the six months ended June 30, 2024. Such decrease was primarily attributed to higher consulting fees, investor relations, and other public company related fees during the prior period, offset by the acquisition of CMD, which contributed $850,820 to professional fees for the six months ended June 30, 2025. As a percentage of revenue, professional fees were 12.1% and 76.6% for the six months ended June 30, 2025 and 2024, respectively.

*<u>Loss on abandonment of right-of-use asset</u>*. In May 2025, we determined that a right-of-use asset associated with a warehouse facility was impaired due to a change in circumstances. The impairment resulted from our decision to close the facility and relocate operations to another site. As a result, we recognized an impairment loss of $112,705 related to the abandoned lease during the six months ended June 30, 2025.

*<u>Total other income (expense)</u>*. We had $21,846,131 in total other income, net, for the six months ended June 30, 2025, as compared to other expense, net, of $9,117,871 for the six months ended June 30, 2024. Other income, net, for the six months ended June 30, 2025 consisted of a gain on change in fair value of derivative liabilities of $185,000, a gain on change in fair value of warrant liabilities of $27,723,683, a gain on disposal of property and equipment of $50,696, and other income of $10,322, offset by interest expense of $2,176,424, amortization of debt discounts of $937,730, and a loss on extinguishment of debt of $3,009,416. Other expense, net, for the six months ended June 30, 2024 consisted of interest expense of $1,900,517, amortization of debt discounts of $5,880,788, a loss on extinguishment of debt of $1,200,750, and a loss on change in fair value of derivative liabilities of $1,903,025, offset by a gain on change in fair value of warrant liabilities of $1,759,600 and other income of $7,609.

*<u>Income tax benefit (provision)</u>*. We had an income tax expense of $768,000 for the six months ended June 30, 2025, as compared to an income tax benefit of $397,000 for the six months ended June 30, 2024.

*<u>Net income (loss) from continuing operations</u>*. As a result of the cumulative effect of the factors described above, we had a net income from continuing operations of $23,452,817 for the six months ended June 30, 2025, as compared to a net loss from continuing operations of $13,552,940 for the six months ended June 30, 2024.

**Liquidity and Capital Resources** 

As of June 30, 2025, we had cash and cash equivalents of $1,033,578 and restricted cash of $500,929. To date, we have financed our operations primarily through revenue generated from operations, cash proceeds from financing activities, borrowings, and equity contributions by our shareholders.

Management plans to address the above as needed by securing additional bank lines of credit and obtaining additional financing through debt or equity transactions. Management has implemented tight cost controls to conserve cash.

The ability of our company to continue as a going concern is dependent upon its ability to successfully accomplish the plans described in the preceding paragraph and to eventually attain profitable operations. The accompanying condensed consolidated financial statements do not include any adjustments that might be necessary if our company is unable to continue as a going concern. If our company is unable to obtain adequate capital, it could be forced to cease operations.

We believe additional funds are required to execute our business plan and our strategy of acquiring additional businesses. The funds required to execute our business plan will depend on the size, capital structure and purchase price consideration that the seller of a target business deems acceptable in a given transaction. The amount of funds needed to execute our business plan also depends on what portion of the purchase price of a target business the seller of that business is willing to take in the form of seller notes or our equity or equity in one of our subsidiaries. We will seek growth as funds become available from cash flow, borrowings, additional capital raised privately or publicly, or seller retained financing.

Our primary use of funds will be for future acquisitions, public company expenses including regular distributions to our shareholders, investments in future acquisitions, payments to our manager pursuant to the management services agreement, potential payment of profit allocation to our manager and potential put price to our manager in respect of the allocation shares it owns. The management fee, expenses, potential profit allocation and potential put price are paid before distributions to shareholders and may be significant and exceed the funds we hold, which may require us to dispose of assets or incur debt to fund such expenditures. See Item 1. "Business—Our Manager" included in the Annual Report for more information concerning the management fee, the profit allocation and put price.

The amount of management fee paid to our manager by us is reduced by the aggregate amount of any offsetting management fees, if any, received by our manager from any of our businesses. As a result, the management fee paid to our manager may fluctuate from quarter to quarter. The amount of management fee paid to our manager may represent a significant cash obligation. In this respect, the payment of the management fee will reduce the amount of cash available for distribution to shareholders.

Our manager, as holder of 100% of our allocation shares, is entitled to receive a twenty percent (20%) profit allocation as a form of preferred equity distribution, subject to an annual hurdle rate of eight percent (8%), as follows. Upon the sale of a subsidiary, our manager will be paid a profit allocation if the sum of (i) the excess of the gain on the sale of such subsidiary over a high-water mark plus (ii) the subsidiary's net income since its acquisition by us exceeds the 8% hurdle rate. The 8% hurdle rate is the product of (i) a 2% rate per quarter, multiplied by (ii) the number of quarters such subsidiary was held by us, multiplied by (iii) the subsidiary's average share (determined based on gross assets, generally) of our consolidated net equity (determined according to U.S. generally accepted accounting principles, or GAAP, with certain adjustments). In certain circumstances, after a subsidiary has been held for at least 5 years, our manager may also trigger a profit allocation with respect to such subsidiary (determined based solely on the subsidiary's net income since its acquisition). The amount of profit allocation may represent a significant cash payment and is senior in right to payments of distributions to our shareholders. Therefore, the amount of profit allocation paid, when paid, will reduce the amount of cash available to us for our operating and investing activities, including future acquisitions. See Item 1. "Business—Our Manager—Our Manager as an Equity Holder—Manager's Profit Allocation" included in the Annual Report for more information on the calculation of the profit allocation.

Our operating agreement also contains a supplemental put provision, which gives our manager the right, subject to certain conditions, to cause us to purchase the allocation shares then owned by our manager upon termination of the management services agreement. The amount of put price under the supplemental put provision is determined by assuming all of our subsidiaries are sold at that time for their fair market value and then calculating the amount of profit allocation would be payable in such a case. If the management services agreement is terminated for any reason other than our manager's resignation, the payment to our manager could be as much as twice the amount of such hypothetical profit allocation. As is the case with profit allocation, the calculation of the put price is complex and based on many factors that cannot be predicted with any certainty at this time. See Item 1. "Business—Our Manager—Our Manager as an Equity Holder—Supplemental Put Provision" included in the Annual Report for more information on the calculation of the put price. The put price obligation, if our manager exercises its put right, will represent a significant cash payment and is senior in right to payments of distributions to our shareholders. Therefore, the amount of put price will reduce the amount of cash available to us for our operating and investing activities, including future acquisitions.

***Summary of Cash Flow***

The following table provides detailed information about our net cash flows from continuing operations for the periods indicated:

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended June 30,** | **Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Net cash provided by (used in) operating activities from continuing operations | $973606 | $(4696037) |
| Net cash used in investing activities | (880518) |  |
| Net cash (used in) provided by financing activities from continuing operations | (2374635) | 4644899 |
| Net change in cash and cash equivalents and restricted cash | (2281547) | (51138) |
| Cash and cash equivalents at the beginning of period | 3816054 | 610182 |
| Cash and cash equivalents and restricted cash at the end of period | $1534507 | $559044 |

---

Net cash provided by operating activities from continuing operations was $973,606 for the six months ended June 30, 2025, as compared to net cash used in operating activities from continuing operations of $4,696,037 for the six months ended June 30, 2024. Significant factors affecting the increase in net cash used in operating activities were a result of a change from a net loss to net income and increased accounts payable and accrued expenses, offset by increased accounts receivable and contract assets.

Net cash used in investing activities was $880,518 for the six months ended June 30, 2025, as compared to $0 for the six months ended June 30, 2024. The increase in the net cash used in investing activities was primarily a result of a reduction in the Holdback Amount, and purchases of property and equipment, offset by proceeds received in the disposal of property and equipment.

Net cash used in financing activities from continuing operations was $2,374,635 for the six months ended June 30, 2025, as compared to net cash provided by financing activities from continuing operations of $4,644,899 for the six months ended June 30, 2024. The decrease in the net cash provided by financing activities was primarily a result of no debt or equity offerings, as well as increased repayments of notes payable, during the current period.

***Debt***

The following table shows aggregate figures for our total debt that is coming due in the short and long term as of June 30, 2025. For a complete description of the terms of our outstanding debt, please see Note 10 and 11 to our condensed consolidated financial statements above and Notes 14, 15 and 16 to our consolidated financial statements for the years ended December 31, 2024 and 2023 included in the Annual Report.

---

| | | | |
|:---|:---|:---|:---|
|  | **Short-Term** | **Long-Term** | **Total Debt** |
| *<u>Notes Payable</u>* |  |  |  |
| Vehicle loans | $29489 | $- | $29489 |
| 6% Subordinated promissory note | 500000 |  | 500000 |
| Purchase and sale of future revenues loan | 1107000 |  | 1107000 |
| 12% subordinated promissory note for services | 750000 |  | 750000 |
| 20% OID subordinated promissory notes | 3876898 |  | 3876898 |
| 25% OID subordinated promissory note | 1455600 | - | 1455600 |
| &nbsp;&nbsp;&nbsp;Total notes payable | 7718987 |  | 7718987 |
| Less: debt discounts | (296271) | - | (296271) |
| &nbsp;&nbsp;&nbsp;Total notes payable, net | 7422716 |  | 7422716 |
| *<u>Related Party Notes Payable</u>* |  |  |  |
| Related party promissory note | 616883 | 950738 | 1567621 |
| *<u>Convertible Notes Payable</u>* |  |  |  |
| Secured convertible promissory notes | 22819184 |  | 22819184 |
| Less: debt discounts | (351601) | - | (351601) |
| &nbsp;&nbsp;&nbsp;Total convertible notes payable, net | 22467583 |  | 22467583 |
| *<u>Finance Leases</u>* |  |  |  |
| Finance leases | 187201 | 328290 | 515491 |
| Total combined total debt | $31342255 | $1279028 | $32621283 |
| Less: combined debt discounts | (647872) | - | (647872) |
| Total combined total debt, net | $30694383 | $1279028 | $31973411 |

---

**Contractual Obligations**

Our principal commitments consist mostly of obligations under the loans described above and other contractual commitments described below.

We have engaged our manager to manage our day-to-day operations and affairs. Our relationship with our manager will be governed principally by the following agreements:

● the management services agreement and offsetting management services agreements relating to the management services our manager will perform for us and the businesses we own and the management fee to be paid to our manager in respect thereof; and

● our operating agreement setting forth our manager's rights with respect to the allocation shares it owns, including the right to receive profit allocations from us, and the supplemental put provision relating to our manager's right to cause us to purchase the allocation shares it owns.

**Off-Balance Sheet Arrangements**

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

**Critical Accounting Policies and Estimates**

The preparation of the unaudited condensed consolidated financial statements requires our management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On a regular basis, we evaluate these estimates. These estimates are based on management's historical industry experience and on various other assumptions that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.

For a description of the accounting policies that, in management's opinion, involve the most significant application of judgment or involve complex estimation and which could, if different judgment or estimates were made, materially affect our reported financial position, results of operations, or cash flows, see Item 7. "Management's Discussion and Analysis of Financial Condition and Results of Operations – Critical Accounting Policies" in the Annual Report.

**ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.**

Not applicable.

**ITEM 4. CONTROLS AND PROCEDURES.**

**Evaluation of Disclosure Controls and Procedures** 

Under the supervision and with the participation of management, including our chief executive officer and chief financial officer, we conducted an evaluation of the effectiveness of our disclosure controls and procedures as of June 30, 2025, as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended, or the Exchange Act. As a result of this evaluation, our chief executive officer and chief financial officer have concluded that, because of the material weaknesses described in Item 9A "Controls and Procedures" of the Annual Report, which we are still in the process of remediating as of June 30, 2025, our disclosure controls and procedures were not effective as of June 30, 2025. Investors are directed to Item 9A of the Annual Report for the description of these weaknesses. Notwithstanding the identified material weaknesses, management, including our chief executive officer and chief financial officer, believes the consolidated financial statements included in this report fairly represent, in all material respects, our financial condition, results of operations and cash flows as of and for the periods presented in accordance with GAAP.

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 recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure

**Changes in Internal Control Over Financial Reporting**

Other than the remedial changes described below, there were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the period covered by this report that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

We regularly review our system of internal control over financial reporting and make changes to our processes and systems to improve controls and increase efficiency, while ensuring that we maintain an effective internal control environment. Changes may include such activities as implementing new, more efficient systems, consolidating activities, and migrating processes.

As disclosed in the Annual Report, our management has identified the steps necessary to address the material weaknesses, and in the second quarter of 2025, we continued to implement the following remedial procedures:

● increasing personnel resources and technical accounting expertise within the accounting function (until we have sufficient technical accounting resources, we have engaged external consultants to provide support and to assist us in our evaluation of more complex applications of GAAP);

● engaging internal control consultants to assist us in performing a financial reporting risk assessment as well as identifying and designing our system of internal controls necessary to mitigate the risks identified; and

● preparation of written documentation of our internal control policies and procedures.

We continue to enhance corporate oversight over process-level controls and structures to ensure that there is an appropriate assignment of authority, responsibility, and accountability to enable remediation of our material weaknesses. While management believes that the steps that we have taken and plan to take will be sufficient to remediate the identified material weaknesses and improve the overall system of internal control over financial reporting, the material weaknesses cannot be considered remediated until the applicable relevant controls operate for a sufficient period of time. As we continue to evaluate, and work to improve, our internal control over financial reporting, management may determine that additional measures to address control deficiencies or modifications to the remediation plan are necessary.

**PART II**

**<u>OTHER INFORMATION</u>**

**ITEM 1. LEGAL PROCEEDINGS.**

From time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. However, litigation is subject to inherent uncertainties, and an adverse result in these, or other matters, may arise from time to time that may harm our business. We are currently not aware of any such legal proceedings or claims that we believe will have a material adverse effect on our business, financial condition or operating results.

**ITEM 1A. RISK FACTORS.**

Not applicable.

**ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.**

We have not sold any equity securities during the three months ended June 30, 2025 that were not previously disclosed in a current report on Form 8-K that was filed during the quarter.

We did not repurchase any of our common shares during the three months ended June 30, 2025.

**ITEM 3. DEFAULTS UPON SENIOR SECURITIES.**

None.

**ITEM 4. MINE SAFETY DISCLOSURES.**

Not applicable.

**ITEM 5. OTHER INFORMATION.**

None.

**ITEM 6. EXHIBITS.**

---

| | |
|:---|:---|
| **Exhibit No.** | **Description of Exhibit** |
| 3.1 | [Certificate of Formation of 1847 Holdings LLC (incorporated by reference to Exhibit 3.1 to the Registration Statement on Form S-1 filed on February 7, 2014)](http://www.sec.gov/Archives/edgar/data/1599407/000147793214000563/one847holdings_ex31.htm) |
| 3.2 | [Second Amended and Restated Operating Agreement of 1847 Holdings LLC, dated January 19, 2018 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on January 22, 2018)](http://www.sec.gov/Archives/edgar/data/1599407/000147793218000387/efsh_ex31.htm) |
| 3.3 | [Amendment No. 1 to Second Amended and Restated Operating Agreement (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on August 11, 2021)](http://www.sec.gov/Archives/edgar/data/1599407/000121390021041595/ea145588ex3-1_1847hold.htm) |
| 3.4 | [Amendment No. 2 to Second Amended and Restated Operating Agreement of 1847 Holdings LLC, dated October 16, 2023 (incorporated by reference to Exhibit 3.3 to the Current Report on Form 8-K filed on October 16, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000101376223004167/ea186833ex3-3_1847hold.htm) |
| 3.5 | [Amendment No. 3 to Second Amended and Restated Operating Agreement of 1847 Holdings LLC, dated December 19, 2023 (incorporated by reference to Exhibit 3.5 to the Registration Statement on Form S-1 filed on January 24, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024006079/ea191789ex3-5_1847hold.htm) |
| 3.6 | [Amendment No. 4 to Second Amended and Restated Operating Agreement of 1847 Holdings LLC, dated March 11, 2025 (incorporated by reference to Exhibit 3.1 to the Current Report on Form 8-K filed on March 17, 2025)](http://www.sec.gov/Archives/edgar/data/1599407/000121390025024344/ea023440601ex3-1_1847hold.htm) |
| 4.1 | [Amended and Restated Share Designation of Series A Senior Convertible Preferred Shares (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on April 1, 2021)](http://www.sec.gov/Archives/edgar/data/1599407/000121390021019725/ea138867ex4-1_1847holdings.htm) |

---

---

| | |
|:---|:---|
| 4.2 | [Amendment No. 1 to Amended and Restated Share Designation of Series A Senior Convertible Preferred Shares (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on October 5, 2021)](http://www.sec.gov/Archives/edgar/data/1599407/000121390021051439/ea148424ex4-2_1847hold.htm) |
| 4.3 | [Share Designation of Series C Senior Convertible Preferred Shares (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on August 23, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024072232/ea021228301ex4-1_1847hold.htm) |
| 4.4 | [Share Designation of Series D Senior Convertible Preferred Shares (incorporated by reference to Exhibit 4.3 to the Quarterly Report on Form 10-Q filed on August 19, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024070686/ea021068801ex4-3_1847hold.htm) |
| 4.5 | [Share Designation of Series F Convertible Preferred Shares (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on March 31, 2025)](http://www.sec.gov/Archives/edgar/data/1599407/000121390025026310/ea023620301ex4-1_1847hold.htm) |
| 4.6 | [Form of Pre-Funded Warrant to Purchase Common Shares, dated December 16, 2024 (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on December 18, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024110185/ea022517801ex4-1_1847hold.htm) |
| 4.7 | [Form of Series A Warrant to Purchase Common Shares, dated December 16, 2024 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on December 18, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024110185/ea022517801ex4-2_1847hold.htm) |
| 4.8 | [Form of Series B Warrant to Purchase Common Shares, dated December 16, 2024 (incorporated by reference to Exhibit 4.3 to the Current Report on Form 8-K filed on December 18, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024110185/ea022517801ex4-3_1847hold.htm) |
| 4.9 | [Form of Series B Warrant to Purchase Common Shares, dated October 30, 2024 (incorporated by reference to Exhibit 4.3 to the Current Report on Form 8-K filed on October 31, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024092891/ea021927001ex4-3_1847hold.htm) |
| 4.10 | [Form of Common Share Purchase Warrant issued by 1847 Holdings LLC on May 8, 2024 (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on May 14, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024043027/ea020611901ex4-1_1847hold.htm) |
| 4.11 | [Common Share Purchase Warrant issued by 1847 Holdings LLC to Spartan Capital Securities, LLC on May 8, 2024 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on May 14, 2024)](http://www.sec.gov/Archives/edgar/data/1599407/000121390024043027/ea020611901ex4-2_1847hold.htm) |
| 4.12 | [Warrant Agency Agreement, dated August 11, 2023, between 1847 Holdings LLC and VStock Transfer, LLC and Form of Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on August 14, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023066455/ea183425ex4-1_1847hold.htm) |
| 4.13 | [Common Share Purchase Warrant issued by 1847 Holdings LLC to Spartan Capital Securities, LLC on August 11, 2023 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on August 14, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023066455/ea183425ex4-2_1847hold.htm) |
| 4.14 | [Common Share Purchase Warrant issued by 1847 Holdings LLC to J.H. Darbie & Co., Inc. on February 22, 2023 (incorporated by reference to Exhibit 4.6 to Amendment No. 1 to Registration Statement on Form S-3 filed on April 28, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023033465/ea177575ex4-6_1847holdings.htm) |
| 4.15 | [Common Share Purchase Warrant issued by 1847 Holdings LLC to J.H. Darbie & Co., Inc. on February 9, 2023 (incorporated by reference to Exhibit 4.10 to Amendment No. 1 to Registration Statement on Form S-3 filed on April 28, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023033465/ea177575ex4-10_1847holdings.htm) |
| 4.16 | [Common Share Purchase Warrant issued by 1847 Holdings LLC to J.H. Darbie & Co., Inc. on February 3, 2023 (incorporated by reference to Exhibit 4.13 to Amendment No. 1 to Registration Statement on Form S-3 filed on April 28, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023033465/ea177575ex4-13_1847holdings.htm) |
| 4.17 | [Warrant Agent Agreement, dated January 3, 2023, between 1847 Holdings LLC and VStock Transfer, LLC and form of Warrant (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on January 9, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023001652/ea171422ex4-1_1847hold.htm) |
| 4.18 | [Common Share Purchase Warrant issued to Craft Capital Management LLC on August 5, 2022 (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed on August 8, 2022)](http://www.sec.gov/Archives/edgar/data/1599407/000121390022045455/ea163965ex4-1_1847hold.htm) |
| 4.19 | [Common Share Purchase Warrant issued to R.F. Lafferty & Co. Inc. on August 5, 2022 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on August 8, 2022)](http://www.sec.gov/Archives/edgar/data/1599407/000121390022045455/ea163965ex4-2_1847hold.htm) |
| 4.20 | [Warrant for Common Shares issued by 1847 Holdings LLC to J.H. Darbie & Co., Inc. on July 8, 2022 (incorporated by reference to Exhibit 4.18 to the Registration Statement on Form S-3 filed on February 1, 2023)](http://www.sec.gov/Archives/edgar/data/1599407/000121390023006715/ea172477ex4-18_1847holdings.htm) |
| 4.21 | [Warrant for Common Shares issued by 1847 Holdings LLC to Leonite Capital LLC on October 8, 2021 (incorporated by reference to Exhibit 4.2 to the Current Report on Form 8-K filed on October 13, 2021)](http://www.sec.gov/Archives/edgar/data/1599407/000121390021052647/ea148765ex4-2_1847hold.htm) |
| 10.1\* | [8% Promissory Note issued by 1847 Cabinet Inc. to Stephen Mallatt, Jr. and Rita Mallatt on June 27, 2025](ea025213801ex10-1_1847hold.htm) |
| 31.1\* | [Certifications of Principal Executive Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](ea025213801ex31-1_1847hold.htm) |
| 31.2\* | [Certifications of Principal Financial and Accounting Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002](ea025213801ex31-2_1847hold.htm) |
| 32.1\*\* | [Certifications of Principal Executive Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ea025213801ex32-1_1847hold.htm) |
| 32.2\*\* | [Certifications of Principal Financial and Accounting Officer furnished pursuant to Section 906 of the Sarbanes-Oxley Act of 2002](ea025213801ex32-2_1847hold.htm) |
| 101.INS\* | Inline XBRL Instance Document |
| 101.SCH\* | Inline XBRL Taxonomy Extension Schema Document |
| 101.CAL\* | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
| 101.DEF\* | Inline XBRL Taxonomy Extension Definition Linkbase Document |
| 101.LAB\* | Inline XBRL Taxonomy Extension Label Linkbase Document |
| 101.PRE\* | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
| 104\* | Inline XBRL for the cover page of this Annual Report on Form 10-K, included in the Exhibit 101 Inline XBRL Document Set |

---

\* Filed herewith <br> \*\* Furnished herewith

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| Date: August 14, 2025 | **1847 HOLDINGS LLC** | **1847 HOLDINGS LLC** |
|  | /s/ Ellery W. Roberts | /s/ Ellery W. Roberts |
|  | Name: | Ellery W. Roberts |
|  | Title: | Chief Executive Officer |
|  | *(Principal Executive Officer)* | *(Principal Executive Officer)* |
|  | /s/ Vernice L. Howard | /s/ Vernice L. Howard |
|  | Name: | Vernice L. Howard |
|  | Title: | Chief Financial Officer |
|  | *(Principal Financial and Accounting Officer)* | *(Principal Financial and Accounting Officer)* |

---

## Exhibit 10.1

**Exhibit 10.1**

**THIS NOTE HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR APPLICABLE STATE SECURITIES LAWS. THE SECURITIES HAVE BEEN ACQUIRED FOR INVESTMENT AND MAY NOT BE OFFERED FOR SALE, SOLD, TRANSFERRED OR ASSIGNED IN THE ABSENCE OF AN EFFECTIVE REGISTRATION STATEMENT FOR THE SECURITIES UNDER THE SECURITIES ACT OF 1933, AS AMENDED, OR APPLICABLE STATE SECURITIES LAWS, OR AN OPINION OF COUNSEL, IN A FORM REASONABLY ACCEPTABLE TO THE COMPANY, THAT REGISTRATION IS NOT REQUIRED UNDER SAID ACT OR APPLICABLE STATE SECURITIES LAWS OR UNLESS SOLD PURSUANT TO RULE 144 UNDER SAID ACT.**

**1847 CABINET INC.**

**8% PROMISSORY NOTE**

June 27, 2025

**FOR VALUE RECEIVED,** 1847 Cabinet Inc., a Delaware corporation (the **"Company"),** promises to pay to Stephen Mallatt, Jr. ("**Mallatt**") and Rita Mallatt, each in his and her capacity as a Seller (together with Mallatt, the **"Holder**") the principal sum of One Million, Five Hundred Sixty-Seven Thousand Six Hundred Twenty and 64/100 Dollars ($1,567,620.64) (the **"Principal")** in lawful money of the United States of America, with interest payable at the rate of eight percent (8%) per annum. The unpaid Principal and all accrued but unpaid interest on Principal shall be paid in full to the Holder on November 15, 2027 (the **"Maturity Date").**

The following is a statement of the rights of the Holder of this Note and the terms and conditions to which this Note is subject, and to which the Holder, by acceptance of this Note, agrees:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. <u>Principal Repayment.</u> The outstanding principal amount of this Note shall be payable monthly, beginning July 15, 2025, in accordance with the amortization schedule set forth on **Exhibit A** to this Note (the "**Amortization Schedule**") with all of the unpaid principal and accrued, but unpaid interest thereon, being fully paid on the Maturity Date.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. <u>Interest.</u> Interest (the **"Interest")** shall accrue on the Principal from the date of issuance of this Note until such Principal is repaid in full at the simple rate of eight percent (8%) per annum. Interest shall be paid in accordance with the Amortization Schedule Any portion of accrued, but unpaid, Interest is payable at Maturity. All computations of the Interest rate hereunder shall be made on the basis of a 360- day year of twelve 30-day months. In the event that any Interest rate provided for herein shall be determined to be unlawful, such Interest rate shall be computed at the highest rate permitted by applicable law. Any payment by the Company of any Interest amount in excess of that permitted by law shall be considered a mistake, with the excess being applied to the Principal of this Note without prepayment premium or penalty.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;3. <u>Redemption.</u> The Company will have the right to redeem all but no less than all of the Note at any time prior to the Maturity Date pursuant to the terms of this Note. Notwithstanding anything to contrary in this Note, if the Company elects to redeem, the redemption price will be payable in cash and is equal to the then outstanding Principal plus accrued but unpaid Interest thereon (calculated over 36 months).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;4. <u>Events of Default.</u> In the event that any of the following (each, an **"Event of Default")** shall occur:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) <u>Non-Payment.</u> The Company shall default in the payment of the Principal of, or accrued Interest this Note as and when the same shall become due and payable, whether by acceleration or otherwise; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) <u>Default in Covenants.</u> The Company shall default in any material manner in the observance or performance of any covenants or agreements set forth in this Note**;** or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) <u>Illegality of Note.</u> Any court of competent jurisdiction issues an order declaring the Note or any provision thereunder to be illegal; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) <u>Bankruptcy</u>. The Company shall: (i) admit in writing its inability to pay its debts as they become due; (ii) apply for, consent to, or acquiesce in, the appointment of a trustee, receiver, sequestrator or other custodian for the Company or any of its property, or make a general assignment for the benefit of creditors; (iii) in the absence of such application, consent or acquiesce in, permit or suffer to exist the appointment of a trustee, receiver, sequestrator or other custodian for the Company or for any part of its property; or (iv) permit or suffer to exist the commencement of any bankruptcy, reorganization, debt arrangement or other case or proceeding under any bankruptcy or insolvency law, or any dissolution, winding up or liquidation proceeding, in respect 'of the Company, and, if such case or proceeding is not commenced by the Company or converted to a voluntary case, such case or proceeding shall be consented to or acquiesced in by the Company or shall result in the entry of an order for relief; or

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(e) <u>Change of Control.</u> There is a change of control of the Company by reason of the sale of 51% or more of the stock of the Company or a sale of substantially all the assets of the Company;

then, and so long as such Event of Default is continuing for a period of two (2) business days in the case of non-payment under Section 4(a) or for a period of thirty (30) calendar days in the case of events under Sections 4(b) through 4(d) (and the event which would constitute such Event of Default, if curable, has not been cured), by written notice to the Company from the Holder, all obligations of the Company under this Note shall be immediately due and payable without presentment, demand, protest or any other action nor obligation of the Holder of any kind, all of which are hereby expressly waived, and Holder may exercise any other remedies the Holder may have at law or in equity. If an Event of Default specified in Section 4(e) above occurs, the unpaid Principal, and accrued but unpaid Interest thereon, shall automatically, and without any declaration or other action on the part of any Holder, become immediately due and payable.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;5. <u>Affirmative Covenants; Assurances.</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) The Company hereby agrees that, so long as the Note remains outstanding and unpaid, or any other amount is owing to the Holder hereunder, the Company will:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) <u>Corporate Existence and Qualification.</u> Take the necessary steps to preserve its corporate existence and its right to conduct business in all states in which the nature of its business requires qualification to do business;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(ii) <u>Compliance with Law.</u> Comply with the charter and bylaws or other organizational or governing documents of the Company, and any law, treaty, rule or regulation, or determination of an arbitrator or a court or other governmental authority, in each case applicable to or binding upon the Company or any of its property or to which each of the Company or any of its properties is subject;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iii) <u>Taxes.</u> Duly pay and discharge all taxes or other claims, which might become a lien upon any of its property except to the extent that any thereof are being in good faith appropriately contested with adequate reserves provided therefor;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(iv) <u>Further Assurances.</u> The Company shall execute and deliver any and all such further documents and take any and all such other actions as may be reasonably necessary or appropriate to carry out the intent and purposes of this Note and to consummate the transactions contemplated herein;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(v) <u>Sale of CMD.</u> The Company agrees to pay all amounts owing to Holder under this Agreement from the proceeds of any sale of CMD, and such payment will not be a default under the terms of the Senior Indebtedness; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(vi) <u>Cancellation of Certain Documents</u>. The Company and the Holder agree and acknowledge that, upon the issuance of this Note, each of (A) the Consulting Agreement, dated March 16, 2023 (the "**Consulting Agreement**"), by and between Mallatt and 1847 Holdings LLC, the Company's parent company ("**Parent**") and (B) the Conversion Agreement, dated July 26, 2022 and amendment on March 30, 2023, among Parent, the Company and the Holder(the "**Conversion Agreement**" and together with the Consulting Agreement, the "**Agreements**"), are hereby canceled and of no further force and effect, and each of the Company, the Holder and Parent shall execute termination agreements to reflect such termination of the Agreements.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) <u>Subordination Assurances</u>. The Company represents and warrants to Holder that entering into this Agreement will not constitute a default under the terms of the Senior Indebtedness of the Company defined below and that any payments to Holder under this Agreement will not cause a default under the Senior Indebtedness.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;6. <u>Subordination.</u>

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(a) All claims of the Holder to the Principal, Interest, and any other amounts at any time owed under this Note (collectively, **"Junior Indebtedness")** is hereby expressly subordinated in right of payment, as herein set forth, to the prior payment in full of all Senior Indebtedness (as defined below). No payment under Junior Indebtedness shall be made by the Company, nor shall the Holder exercise any remedies under the Junior Indebtedness (including taking any legal action (whether judicial or otherwise) to collect the Junior Indebtedness), if, at the time of such payment, exercise or immediately after giving effect thereto, (i) there shall exist any "Default" or "Event of Default" under any agreements governing any of the Senior Indebtedness or (ii) the maturity of any of the Senior Indebtedness has been accelerated and such acceleration has not been waived or such Senior Indebtedness has not been paid in full; provided, however, that (x) in the event that the holder of any Senior Indebtedness accelerates such Senior Indebtedness, then the Holder may accelerate the indebtedness evidenced by this Note, and (y) if the Company is permitted under the terms of the Senior Indebtedness to pay an amount due and owing under this Note and fails to make such payment, then so long as the terms of the Senior Indebtedness do not prohibit such action, the Holder may exercise its rights to be paid such amount, but only such amount (and Holder shall not be permitted to accelerate hereunder).

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(b) Upon any payment or distribution of assets of the Company of any kind.or character, whether in cash, property or securities, to creditors upon any dissolution or winding up or total or partial liquidation or reorganization of the Company, whether voluntary or involuntary or in bankruptcy, insolvency, receivership or other proceedings, all Senior Indebtedness of the Company shall first be paid in full, or payment thereof provided for in money, before any payment is made under Junior Indebtedness; and upon any such dissolution or winding up or liquidation or reorganization, any distribution of assets of the Company of any kind or character, whether in cash, property or securities, to which the Holder as holder of the Junior Indebtedness would be entitled except for the provisions hereof, shall be paid by the Company or by any receiver, trustee in bankruptcy, liquidating trustee, agent or other person making such payment or distribution, or by the Holder if received by Holder, directly to the holder of the Senior Indebtedness, or its representatives, to the extent necessary to pay all such Senior Indebtedness in full, in money, after giving effect to any concurrent prepayment or distribution to or for the benefit of the holders of such Senior Indebtedness, before any payment or distribution is made to the Holder with respect to the Junior Indebtedness.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(c) If the holders of the Senior Indebtedness in good faith believe Holder may fail to timely file a proof of claim in any such proceeding, the holder(s) of the Senior Indebtedness may do so for Holder.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(d) In the event that any payment or distribution of assets of the Company of any kind or character, whether in cash, property or securities, prohibited by the foregoing shall be received by the Holder before all the Senior Indebtedness is paid in full, or provisions made for such payment, in accordance with its terms, such payment or distribution shall be held for the benefit of, and shall be paid over or delivered to, the holders of the Senior Indebtedness or their representative or representatives, as their respective interests may appear, for application to the payment of all the Senior Indebtedness remaining unpaid to the extent necessary to pay all such Senior Indebtedness in full, in money, in accordance with its terms, after giving effect to any concurrent payment or distribution to or for the holders of such Senior Indebtedness.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(e) The provisions hereof are solely for the purpose of defining the relative rights of the holders of the Senior Indebtedness on the one hand and the Holder as holder of the Junior Indebtedness on the other hand, and nothing herein shall impair, as between the Company and the Holder, the obligations of the Company under the Junior Indebtedness, which are unconditional and absolute. With this in mind, notwithstanding the other provisions of this Section 6, if and so long as all documents governing the Senior Indebtedness permit one of the actions restricted by this Section 6, the restriction shall be waived and the restricted action permitted hereunder.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(f) No right of any present or future holder of any Senior Indebtedness to enforce the subordination as herein provided shall at any time in any way be prejudiced or impaired by any act or failure to act on the part of the Company or any act or failure to act, in good faith, by any such holder of the Senior Indebtedness, or any noncompliance by the Company with the terms, provisions and covenants hereof, regardless of any knowledge thereof any holder of the Senior Indebtedness may have or be otherwise charged with. Without in any way limiting the generality of the foregoing, the holders of the Senior Indebtedness may, at any time and from time to time, without the consent of or notice to the Holder, without incurring responsibility to the Holder and without impairing or releasing the subordination provided in this Note or the obligations hereunder of the Holder to the holders of the Senior Indebtedness, do any one or more of the following: (i) change the manner, place or terms of payment or extend the time of payment of, or create, renew or alter, the Senior Indebtedness, or otherwise amend or supplement in any manner the Senior Indebtedness or any instrument evidencing the same or any agreement under which the Senior Indebtedness is outstanding; (ii) sell, exchange, release or otherwise deal with any property pledged, mortgaged or otherwise securing the Senior Indebtedness; (iii) release any person liable or contingently liable in any manner for the payment or collection of the Senior Indebtedness; and/or (iv) exercise or refrain from exercising any rights against the Company or any other person.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(g) Each holder of any Senior Indebtedness, whether such Senior Indebtedness was created or acquired before or after the issuance of this Note, shall be entitled to rely on the subordination provisions set forth in this Note.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(h) Notwithstanding the provisions of this Section 6, the Holder shall not be charged with knowledge of the existence of facts which would prohibit the making of any payments on the Junior Indebtedness unless and until the holder(s) of the Senior Indebtedness or their representatives send written notice to Holder of same.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(i) Subject to the payment in full of all the Senior Indebtedness, Holder as holder of the Junior Indebtedness shall be subrogated to the rights of the holders of the Senior Indebtedness to receive payments or distributions of assets of the Company applicable to the Senior Indebtedness until the Senior Indebtedness shall be paid in full.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(j) The Holder shall confirm (in writing) the above subordination provisions if requested by any holder of the Senior Indebtedness, and shall execute and deliver such additional subordination agreements, consistent with the foregoing as any holder of Senior Indebtedness may require.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;(k) For purposes hereof, **"Senior Indebtedness"** means, with respect to the Company, all indebtedness of the Company, whether outstanding on the date of the execution of this Note or thereafter created, to banks, insurance companies, other financial institutions, private equity funds, hedge funds or other similar funds, unless in the instrument creating or evidencing such indebtedness it is provided that such indebtedness is not senior in right of payment to this Note. Senior Indebtedness shall also include indebtedness for taxes owed to federal or state agencies and other indebtedness of the Company, as the case may be, that by operation of law has a right that is senior to the Junior Indebtedness.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;7. <u>Mutilated, Destroyed, Lost or Stolen Note.</u> If this Note shall become mutilated or defaced, or be destroyed, lost or stolen, the Company shall execute and deliver a new note of like Principal amount in exchange and substitution for the mutilated or defaced Note, or in lieu of and in substitution for the destroyed, lost or stolen Note. In the case of a mutilated or defaced Note, the Holder shall surrender such Note to the Company. In the case of any destroyed, lost or stolen Note, the Holder shall furnish to the Company: (i) evidence to its satisfaction of the destruction, loss or theft of such Note and (ii) such security or indemnity (which shall not include the posting of any bond) as may be reasonably required by the Company to hold the Company harmless.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;8. <u>Waiver of Demand, Presentment, etc.</u> The Company hereby expressly waives demand and presentment for payment, notice of nonpayment, protest, notice of protest, notice of dishonor, notice of acceleration or intent to accelerate, bringing of suit and diligence in taking any action to collect amounts called for hereunder and shall be directly and primarily liable for the payment of all sums owing and to be owing hereunder, regardless of and without any notice, diligence, act or omission as or with respect to the collection of any amount called for hereunder. The Company agrees that, in the event of an Event of Default, to reimburse the Holder for all reasonable costs and expenses (including reasonable legal fees of one counsel) incurred in connection with the enforcement and collection of this Note.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;9. <u>Payment.</u> All payments with respect to this Note shall be made in lawful money of the United States of America, at the address of the Holder as of the date hereof or as designated in writing by the Holder from time to time. The receipt by the Holder of immediately available funds shall constitute a payment of the Principal and Interest hereunder and shall satisfy and discharge the liability for Principal and Interest on this Note to the extent of the sum represented by such payment. Payment shall be credited first to the accrued Interest then due and payable and the remainder applied to Principal.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;10. <u>Assignment.</u> The rights and obligations of the Company and the Holder of this Note shall be binding upon, and inure to the benefit of, the successors and permitted assigns of the parties hereto. To complete an assignment or transfer this Note, the Holder shall deliver a completed and executed Form of Assignment attached hereto as **Exhibit B** and surrender and deliver this Note, duly endorsed, to the Company's office or such other address which the Company shall designate, upon receipt of which a new Note, in substantially the form of this Note (any such new Note, a **"New Note"),** evidencing the portion of this Note so transferred shall be issued to the transferee and a New Note evidencing the remaining portion of this Note not so transferred, if any, shall be issued to the transferring Holder. The acceptance of the New Note by the transferee thereof shall be deemed the acceptance by such transferee of all of the rights and obligations in respect of the New Note that the Holder has in respect of this Note. Interest and Principal are payable only to the registered Holder of this Note set forth on the books and records of the Company.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;11. <u>Waiver and Amendment.</u> Any provision of this Note, including, without limitation, the due date hereof, and the observance of any term hereof, may be amended, waived or modified (either generally or in a particular instance and either retroactively or prospectively) only with the written consent of the Company and the Holder.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;12. <u>Notices.</u> All notices required or permitted hereunder shall be in writing and shall be deemed effectively given: (i) upon personal delivery to the party to be notified, (ii) when sent by confirmed electronic mail or facsimile if sent during normal business hours of the recipient, if not, then on the next business day, (iii) five days after having been sent by registered or certified mail, return receipt requested, postage prepaid, or (iv) one day after deposit with a nationally recognized overnight courier, specifying next day delivery, with written verification of receipt. All communications to a party shall be sent to the party's address set forth on the signature page hereto or at such other address(es) as such party may designate by 10 days' advance written notice to the other party hereto.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;13. <u>Governing Law.</u> This Note shall be governed in all respects, including validity, interpretation and effect, by the internal laws of the State of Idaho.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;14. <u>Headings</u>. The descriptive headings contained in this Note are included for convenience of reference only and will not affect in any way the meaning or interpretation of this Note.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;15. <u>Severability.</u> If one or more provisions of this Note are held to be unenforceable under applicable law, such provisions shall be excluded from this Note, and the balance of this Note shall be interpreted as if such provisions were so excluded and shall be enforceable in accordance with its terms.

[Signature Page Follows]

**IN WITNESS WHEREOF,** the undersigned have caused this Note to be issued as of the date first above written.

---

| | |
|:---|:---|
| **1847 CABINET INC.** | **1847 CABINET INC.** |
| By: | /s/ Ellery W. Roberts |
| Name: | Ellery W. Roberts |
| Title: | Executive Chairman |

---

Acknowledged, agreed and accepted:

**HOLDER:**

---

| | |
|:---|:---|
| By: | /s/ Stephen Mallatt, Jr. |
| Name: | Stephen Mallatt, Jr. |
| By: | /s/ Rita Mallatt |
| Name: | Rita Mallatt |
| **PARENT:** | **PARENT:** |
| **1847 HOLDINGS LLC** | **1847 HOLDINGS LLC** |
| By: | /s/ Ellery W. Roberts |
| Name: | Ellery W. Roberts |
| Title: | CEO |

---

**EXHIBIT A**

**<u>Payment Schedule</u>**

**<u>(see attached)</u>**

**Loan amortization schedule - Steve & Rita Mallatt**

**Enter values**

---

| | |
|:---|:---|
| Loan amount | $1567620.64 |
| Annual interest rate | 8.00% |
| Loan period in years | 2.40 |
| Number of payments per year | 12 |
| Start date of loan | 7/15/2025 |
| **Optional extra payments** | $0.00 |

---

**Loan summary**

---

| | |
|:---|:---|
| Scheduled payment | $60000.0 |
| Scheduled number of payments | 29.0 |
| Actual number of payments | 29.0 |
| Total early payments | $0.0 |
| Total interest | $160552.74 |

---

---

| | |
|:---|:---|
| **Lender name** | **1847 Holdings LLC** |

---

---

| | | | | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|:---|:---|:---|
| **Payment<br> #** | **Payment<br> date** | **Beginning<br> balance** | **Scheduled<br> payment** | **Extra<br> payment** | **Total<br> payment** | **Principal** | **Interest** | **Ending<br> balance** | **Cumulative<br> interest** |
| 1 | 7/15/2025 | $1567620.64 | $60000.00 | $0.00 | $60000.00 | $49549.20 | $10450.80 | $1518071.44 | $10450.80 |
| 2 | 8/15/2025 | $1518071.44 | $60000.00 | $0.00 | $60000.00 | $49879.52 | $10120.48 | $1468191.92 | $20571.28 |
| 3 | 9/15/2025 | $1468191.92 | $60000.00 | $0.00 | $60000.00 | $50212.05 | $9787.95 | $1417979.87 | $30359.23 |
| 4 | 10/15/2025 | $1417979.87 | $60000.00 | $0.00 | $60000.00 | $50546.80 | $9453.20 | $1367433.07 | $39812.43 |
| 5 | 11/15/2025 | $1367433.07 | $60000.00 | $0.00 | $60000.00 | $50883.78 | $9116.22 | $1316549.29 | $48928.65 |
| 6 | 12/15/2025 | $1316549.29 | $60000.00 | $0.00 | $60000.00 | $51223.00 | $8777.00 | $1265326.28 | $57705.64 |
| 7 | 1/15/2026 | $1265326.28 | $60000.00 | $0.00 | $60000.00 | $51564.49 | $8435.51 | $1213761.79 | $66141.15 |
| 8 | 2/15/2026 | $1213761.79 | $60000.00 | $0.00 | $60000.00 | $51908.25 | $8091.75 | $1161853.54 | $74232.90 |
| 9 | 3/15/2026 | $1161853.54 | $60000.00 | $0.00 | $60000.00 | $52254.31 | $7745.69 | $1109599.23 | $81978.59 |
| 10 | 4/15/2026 | $1109599.23 | $60000.00 | $0.00 | $60000.00 | $52602.67 | $7397.33 | $1056996.55 | $89375.91 |
| 11 | 5/15/2026 | $1056996.55 | $60000.00 | $0.00 | $60000.00 | $52953.36 | $7046.64 | $1004043.20 | $96422.56 |
| 12 | 6/15/2026 | $1004043.20 | $60000.00 | $0.00 | $60000.00 | $53306.38 | $6693.62 | $950736.82 | $103116.18 |
| 13 | 7/15/2026 | $950736.82 | $60000.00 | $0.00 | $60000.00 | $53661.75 | $6338.25 | $897075.06 | $109454.42 |
| 14 | 8/15/2026 | $897075.06 | $60000.00 | $0.00 | $60000.00 | $54019.50 | $5980.50 | $843055.56 | $115434.92 |
| 15 | 9/15/2026 | $843055.56 | $60000.00 | $0.00 | $60000.00 | $54379.63 | $5620.37 | $788675.94 | $121055.30 |
| 16 | 10/15/2026 | $788675.94 | $60000.00 | $0.00 | $60000.00 | $54742.16 | $5257.84 | $733933.77 | $126313.13 |
| 17 | 11/15/2026 | $733933.77 | $60000.00 | $0.00 | $60000.00 | $55107.11 | $4892.89 | $678826.67 | $131206.03 |
| 18 | 12/15/2026 | $678826.67 | $60000.00 | $0.00 | $60000.00 | $55474.49 | $4525.51 | $623352.18 | $135731.54 |
| 19 | 1/15/2027 | $623352.18 | $60000.00 | $0.00 | $60000.00 | $55844.32 | $4155.68 | $567507.86 | $139887.22 |
| 20 | 2/15/2027 | $567507.86 | $60000.00 | $0.00 | $60000.00 | $56216.61 | $3783.39 | $511291.24 | $143670.60 |
| 21 | 3/15/2027 | $511291.24 | $60000.00 | $0.00 | $60000.00 | $56591.39 | $3408.61 | $454699.85 | $147079.21 |
| 22 | 4/15/2027 | $454699.85 | $60000.00 | $0.00 | $60000.00 | $56968.67 | $3031.33 | $397731.19 | $150110.55 |
| 23 | 5/15/2027 | $397731.19 | $60000.00 | $0.00 | $60000.00 | $57348.46 | $2651.54 | $340382.73 | $152762.09 |
| 24 | 6/15/2027 | $340382.73 | $60000.00 | $0.00 | $60000.00 | $57730.78 | $2269.22 | $282651.94 | $155031.30 |
| 25 | 7/15/2027 | $282651.94 | $60000.00 | $0.00 | $60000.00 | $58115.65 | $1884.35 | $224536.29 | $156915.65 |
| 26 | 8/15/2027 | $224536.29 | $60000.00 | $0.00 | $60000.00 | $58503.09 | $1496.91 | $166033.20 | $158412.56 |
| 27 | 9/15/2027 | $166033.20 | $60000.00 | $0.00 | $60000.00 | $58893.11 | $1106.89 | $107140.09 | $159519.45 |
| 28 | 10/15/2027 | $107140.09 | $60000.00 | $0.00 | $60000.00 | $59285.73 | $714.27 | $47854.35 | $160233.71 |
| 29 | 11/15/2027 | $47854.35 | $60000.00 | $0.00 | $47854.35 | $47535.33 | $319.03 | $0.00 | $160552.74 |

---

**EXHIBIT B**

**<u>Form of Assignment</u>**

---

| | |
|:---|:---|
| **TO:** | **1847 Cabinet Inc.,** |

---

FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto __________________*(name), __________________ (address),* US$ ___________of 8% Promissory Note ("Note") of 1847 Cabinet Inc. (the "Company"), including any and all accrued and unpaid interest owing thereon, registered in the name of the undersigned on the records of the Company represented by the within certificate, and irrevocably appoints ________the attorney of the undersigned to transfer the said securities on the books or register with full power of substitution.

DATED this _______day of, __________________________, 20

_______________________________

(Signature of Registered Note Holder)

________________________________

(Print name of Registered Note Holder)

**Instructions:**

&nbsp;&nbsp;&nbsp;&nbsp;1. Signature of Holder must be the signature of the person appearing
on the face of the Note.

&nbsp;&nbsp;&nbsp;&nbsp;2. If the transfer of Note is signed by a trustee, executor,
administrator, curator, guardian, attorney, officer of a corporation or any person acting in a fiduciary or representative capacity,
the certificate must be accompanied by evidence of authority to sign satisfactory to the Company.

## Exhibit 31.1

**Exhibit 31.1**

**CERTIFICATIONS**

I, Ellery W. Roberts, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of 1847 Holdings LLC;

&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are 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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and 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):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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: August 14, 2025

---

| |
|:---|
| /s/ Ellery W. Roberts |
| Ellery W. Roberts |
| Chief Executive Officer <br> *(Principal Executive Officer)* |

---

## Exhibit 31.2

**Exhibit 31.2**

**CERTIFICATIONS**

I, Vernice L. Howard, certify that:

&nbsp;&nbsp;&nbsp;&nbsp;1. I have reviewed this quarterly report on Form 10-Q of 1847 Holdings LLC;

&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;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;

&nbsp;&nbsp;&nbsp;&nbsp;4. The registrant's other certifying officer(s) and I are 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:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;5. The registrant's other certifying officer(s) and 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):

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;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: August 14, 2025

---

| |
|:---|
| /s/ Vernice L. Howard |
| Vernice L. Howard |
| Chief Financial Officer<br> *(Principal Financial and Accounting Officer)* |

---

## Exhibit 32.1

**Exhibit 32.1**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906<br> OF THE SARBANES-OXLEY ACT OF 2002**

The undersigned Chief Executive Officer of 1847 HOLDINGS LLC (the "Company"), DOES HEREBY CERTIFY that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. The Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 (the "Report"), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company.

IN WITNESS WHEREOF, the undersigned has executed this statement on August 14, 2025.

---

| |
|:---|
| /s/ Ellery W. Roberts |
| Ellery W. Roberts |
| Chief Executive Officer <br> *(Principal Executive Officer)* |

---

A signed original of this written statement required by Section 906 has been provided to 1847 Holdings LLC and will be retained by 1847 Holdings LLC and furnished to the Securities and Exchange Commission or its staff upon request.

The forgoing certification is being furnished to the Securities and Exchange Commission pursuant to § 18 U.S.C. Section 1350. It is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.

## Exhibit 32.2

**Exhibit 32.2**

**CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906<br> OF THE SARBANES-OXLEY ACT OF 2002**

The undersigned Chief Financial Officer of 1847 HOLDINGS LLC (the "Company"), DOES HEREBY CERTIFY that:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1. The Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2025 (the "Report"), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;2. Information contained in the Report fairly presents, in all material respects, the financial condition and results of operation of the Company.

IN WITNESS WHEREOF, the undersigned has executed this statement on August 14, 2025.

---

| |
|:---|
| /s/ Vernice L. Howard |
| Vernice L. Howard |
| Chief Financial Officer <br> *(Principal Financial and Accounting Officer)* |

---

A signed original of this written statement required by Section 906 has been provided to 1847 Holdings LLC and will be retained by 1847 Holdings LLC and furnished to the Securities and Exchange Commission or its staff upon request.

The forgoing certification is being furnished to the Securities and Exchange Commission pursuant to § 18 U.S.C. Section 1350. It is not being filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and is not to be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.