UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-QSB

[X]      Quarterly  Report  Pursuant  to Section  13 or 15(d) of the  Securities
         Exchange Act of 1934 for the quarterly period ended June 30, 2005.

[_]      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: 33-61892-FW


                           EMERGING DELTA CORPORATION
        (Exact name of small business issuer as specified in its charter)

                    DELAWARE                                      72-1235451
         (State or other jurisdiction of                       (I.R.S. Employer
         Incorporation or organization)                      Identification No.)

111 Congress Avenue, Fourth Floor, Austin, Texas                    78701
    (Address of principal executive offices)                      (Zip Code)

                                 (512) 391-4970
                (Issuer's telephone number, including area code)

Securities registered under Section 12(b) of the Act: None

Check  whether  the issuer  (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 /X/ NO / /

Indicate by checkmark whether the registrant is an accelerated filer (as defined
in Rule 12b-2 of the Exchange Act.)

                                 YES / / NO /X/

The number of shares  outstanding of the issuer's  classes of Common Stock as of
June 30, 2005:

                  Common Stock, $1.00 Par Value - 43,600 shares







                           EMERGING DELTA CORPORATION

                              Index to Form 10-QSB

                          Part I. FINANCIAL INFORMATION

Item 1. Financial Statements                                                Page
                                                                            ----

        Balance Sheets as of June 30, 2005 and March 31, 2005                  2

        Statements of Operations for the Three Months Ended June 30, 2005
        and 2004                                                               3

        Statements of Cash Flows for the Three Months Ended June 30, 2005
        and 2004                                                               4

        Notes to the Financial Statements                                      5

Item 2. Management's Discussion and Analysis of Financial Condition
            and Results of Operations                                          6

Item 3. Controls and Procedures                                                8

                           Part II. OTHER INFORMATION

Item 1. Legal Proceedings                                                      9

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds            9

Item 3. Defaults Upon Senior Securities                                        9

Item 4. Submission of Matters to a Vote of Security Holders                    9

Item 5. Other Information                                                      9

Item 6. Exhibits                                                               9

Signatures                                                                    10













PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements


                           EMERGING DELTA CORPORATION

                                 BALANCE SHEETS

                                     ASSETS


                                                                  June 30,    March 31,
                                                                   2005         2005
                                                                 ---------    ---------
                                                                (unaudited)
                                                                        
CURRENT ASSETS:
   Cash and cash equivalents                                     $  38,386    $  52,593
                                                                 ---------    ---------
      Total current assets                                          38,386       52,593
                                                                 ---------    ---------

OFFICE EQUIPMENT,  cost                                              5,629        5,629
    Less - Accumulated depreciation                                 (3,752)      (3,283)
                                                                 ---------    ---------
       Office equipment, net                                         1,877        2,346
                                                                 ---------    ---------

              Total assets                                       $  40,263    $  54,939
                                                                 =========    =========

                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts payable                                              $   2,378    $   7,452
                                                                 ---------    ---------

STOCKHOLDERS' EQUITY:
   Preferred stock, $1.00 par value; 50,000 shares authorized;
     no shares subscribed, issued and outstanding                     --           --
   Common stock, $1.00 par value; 200,000 shares authorized;
     43,600 shares issued and outstanding                           43,600       43,600
   Additional paid-in capital                                      252,214      252,214
   Accumulated earnings (deficit)                                 (257,929)    (248,327)
                                                                 ---------    ---------

Total stockholders' equity                                          37,885       47,487
                                                                 ---------    ---------

Total liabilities and stockholders' equity                       $  40,263    $  54,939
                                                                 =========    =========







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

                                       2


                           EMERGING DELTA CORPORATION

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)



                                                            Three Months Ended
                                                                 June 30
                                                           --------------------
                                                             2005        2004
                                                           --------    --------
INTEREST INCOME                                            $    263    $    139

COSTS AND EXPENSES                                           (9,865)    (33,165)
                                                           --------    --------

LOSS BEFORE TAX  PROVISION                                   (9,602)    (33,026)

TAX PROVISION                                                  --          --
                                                           --------    --------

NET LOSS                                                   $ (9,602)   $(33,026)
                                                           ========    ========

BASIC AND DILUTED LOSS PER  SHARE                          $  (0.22)   $  (0.76)
                                                           ========    ========

WEIGHTED AVERAGE NUMBER OF BASIC
   AND  DILUTED SHARES OUTSTANDING                           43,600      43,600
                                                           ========    ========











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

                                       3


                           EMERGING DELTA CORPORATION

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                           Three Months Ended
                                                                June 30
                                                         ----------------------
                                                           2005         2004
                                                         ---------    ---------

CASH FLOWS FROM OPERATING ACTIVITIES
   Net Loss                                              $  (9,602)   $ (33,026)
   Adjustments to reconcile net loss to
     net cash used in operating activities:
       Depreciation                                            469          469
       (Decrease) Increase in accounts payable              (5,074)       5,864
       Increase in prepaid expenses                           --         (9,577)
                                                         ---------    ---------
CASH USED IN OPERATING ACTIVITIES                          (14,207)     (36,270)
                                                         ---------    ---------

DECREASE IN CASH AND CASH EQUIVALENTS                      (14,207)     (36,270)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD             52,593      161,659
                                                         ---------    ---------

CASH AND CASH EQUIVALENTS - END OF PERIOD                $  38,386    $ 125,389
                                                         =========    =========















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

                                       4


                           EMERGING DELTA CORPORATION

                          NOTES TO FINANCIAL STATEMENTS

1.   DESCRIPTION OF ORGANIZATION
     ---------------------------

The financial  statements included herein,  which have not been audited pursuant
to the rules and regulations of the Securities and Exchange Commission,  reflect
all adjustments which, in the opinion of management,  are necessary to present a
fair statement of the results for the interim periods on a basis consistent with
the annual audited  financial  statements.  All such adjustments are of a normal
recurring nature.  The results of the operations for the interim periods are not
necessarily indicative of the results to be expected for an entire year. Certain
information,  accounting policies and footnote  disclosures normally included in
financial statements prepared in accordance with accounting principles generally
accepted  in the United  States of America  have been  omitted  pursuant to such
rules and  regulations,  although the Company  believes that the disclosures are
adequate to make the  information  presented  not  misleading.  These  financial
statements  should be read in conjunction with the Company's  audited  financial
statements  included in the Company's  Annual Report on Form 10-KSB for the year
ended March 31, 2005.

General Business and Nature of Operations
- -----------------------------------------

Emerging Delta Corporation (the "Company" or "Delta") was incorporated under the
laws of the State of Delaware on February 10,  1993,  for the purpose of seeking
out business opportunities, including acquisitions, that the Board of Directors,
in its  discretion,  believes  to be good  opportunities.  Coincident  with  the
formation of the Company,  one similar  company was formed,  which is managed by
the same officers and directors and is engaged in the same business. The Company
will  be  heavily  dependent  on  the  skills,  talents,  and  abilities  of its
management to  successfully  implement its business  plan.  Due to its currently
limited  funds,  it is likely that the Company  will not be able to compete with
larger and more experienced  entities for business  opportunities which are less
risky and are more attractive to such entities;  business opportunities in which
the Company ultimately participates will likely be highly risky and speculative.
The  Company's  two  directors  who serve as Chief  Executive  Officer and Chief
Financial Officer have agreed to discontinue their monthly fees effective May 1,
2005 to conserve the Company's  remaining  cash to be used to continue  pursuing
business  opportunities.  The current cash balance  should be adequate to enable
the Company to continue  its  operations  for this fiscal year;  however,  if no
business  acquisition  is  consummated  in this  fiscal  year,  it is likely the
Company will deplete its cash unless their is a cash  infusion  from some as yet
unidentified  source.  During this fiscal year the  directors  will pursue other
means of raising additional funding for subsequent years.

On November 26, 2002 management control of the Company was changed in connection
with a tender offer. New management  continues  operating the Company as a blind
pool, as further described herein.

The  Company's  proposed  business is  sometimes  referred to as a "blind  pool"
because investors  entrust their investment  monies to the Company's  management
before they have a chance to analyze any  ultimate  use to which their money may
be directed.  Consequently, the Company's potential success is heavily dependent
on the Company's  management,  which will have virtually unlimited discretion in
searching for and entering into a business opportunity.

     Effective  May 24,  2004,  the  Company  and  EZklick  agreed  to a Plan of
Collaboration with the objective of acquiring  ownership of several  independent
grocery  wholesale  distribution  centers  ("IWDCs"),  commonly called "Cash and
Carry's".  Furthermore,  the  agreement  sets  forth the  preliminary  terms and
conditions for a merger between the Company and EZklick.  EZklick management has
operational  experience in the independent grocery  distribution  industry while
the Company's management has experience in corporate finance and acquisition and
consolidation.  After  much time and  effort  spent on this  venture  it was not
successful and the agreement was terminated by mutual  agreement of both parties
effective October 26, 2004.

     Concurrently  with the agreement with EZklick,  the Company  retained Altos
Growth  Corporation  of Los Altos,  California,  as a consultant to research the
IWDC  industry,  identify  prospective  candidates  for  acquisition,  assist in




                                       5


negotiating the terms and conditions of acquisitions and assist in securing debt
and equity financing that is needed in the Company's  acquisition efforts.  This
services  agreement was terminated by mutual agreement of both parties effective
March 4, 2005.

     The  Company  has  gained  knowledge  of the Cash and  Carry  Industry  and
continues to pursue an acquisition in this industry.

2.   SIGNIFICANT ACCOUNTING POLICIES
     -------------------------------

The financial statements as of June 30, 2005 and for the three months ended June
30, 2005 and 2004 are  unaudited,  but in the opinion of the  management  of the
Company, contain all adjustments,  consisting of only normal recurring accruals,
necessary to present fairly the financial  position at June 30, 2005 the results
of  operations  for the three  months  ended June 30, 2005 and 2004 and the cash
flows for the three months ended June 30, 2005 and 2004.

3.   RELATED PARTY TRANSACTIONS
     --------------------------

Officers and directors are compensated based on actual time and expenses devoted
to the Company's business.  During the three months ended June 30, 2005 and 2004
fees  of  $3,000  and  $9,000  respectively  were  paid to the  Company's  Chief
Executive  Officer.  During the respective periods ended June 30, 2005 and 2004,
fees of $750 and $2,250 were paid to the Company's Chief Financial Officer.  The
Company's two directors who serve as Chief Executive Officer and Chief Financial
Officer have agreed to  discontinue  their monthly fees effective May 1, 2005 to
conserve the Company's  remaining cash to be used to continue  pursuing business
opportunities.

     Effective May 24, 2004, the Company entered into a services  agreement with
Altos  Growth  Corporation  ("AGC"),  pursuant  to which AGC  agreed to  provide
advisory  services  to  Delta in  connection  with the  acquisition  of  several
independent grocery wholesale distribution centers ("IWDCs"). AGC's services are
to include finding IWDC acquisition  candidates,  negotiating  their acquisition
and  arranging  for  financing of such  acquisitions.  AGC agreed to provide the
services  of Martin  Nielson as a director  and  Executive  Vice  President  for
Corporate  Development  of Delta;  for such  services,  Delta  agreed to pay AGC
$10,000 per month. Conditionally,  upon achievement of financial milestones, AGC
was to receive an additional $10,000 per month beginning on the seventh month of
the Agreement.  This services  agreement was  terminated by mutual  agreement of
both parties effective March 4, 2005.

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

You must  read  the  following  discussion  of the  plan of the  operations  and
financial condition of the Company in conjunction with its financial statements,
including  the  notes,  included  in this  Form  10-QSB  filing.  The  Company's
historical  results are not  necessarily  an  indication  of trends in operating
results for any future period.

Overview

The Company  was  incorporated  in 1993 for the purpose of seeking out  business
opportunities,  including  acquisitions,  that the  Board of  Directors,  in its
discretion,  believes to be good opportunities.  The Company's proposed business
is  sometimes  referred to as a "blind pool"  because  investors  entrust  their
investment  monies  to the  Company's  management  before  they have a chance to
analyze any ultimate use to which their money may be directed. Consequently, the
Company's  potential success is heavily  dependent on the Company's  management,
which will have  virtually  unlimited  discretion  in searching for and entering
into a business opportunity.

The Company's current focus is on seeking out business opportunities. The
Company has created a web site, found at www.cleanpublicshellco.com, to assist
in finding business opportunities. The Company has begun the process of
contacting potential referral sources with respect to potential acquisitions.

Effective  May 24,  2004,  the  Company  determined  to embark  on a program  of
acquiring  ownership  of  several  independent  grocery  wholesale  distribution
centers,  commonly  called "Cash and Carry's",  and entered into agreements with
other  businesses to assist in that program.  See  Description of  Organization,
above.



                                       6


Results of Operations

Three Month Period Ended June 30, 2005 compared to June 30, 2004

     The Company has  commenced no operations  and has no activities  other than
seeking  out  potential  business  opportunities.  The  Company  earned  $263 in
interest  income during the three months ended June 30, 2005 compared to $139 in
2004. The increase in interest income in 2005 was due to higher interest rates.

     Costs and  expenses  for the three months ended June 30, 2005 and 2004 were
$9,865 and $33,165,  respectively.  The  Company's  costs and  expenses  consist
primarily of fees paid to the Company's  management  and third party  consulting
fees,  legal  and  travel  expenses  related  to  pursuing   potential  business
acquisitions.  A summary of the costs and  expenses  for the three  months ended
June 30, 2005 and 2004 are as follows:

                                                  2005       2004
                                                --------   --------
              Consulting fees - management      $  3,750   $ 11,250
              Consulting fees - third parties       --       10,000
              Legal expense                          363      3,083
              Travel expense                       3,136      6,317
              Accounting and audit expense           710      1,249
              Office expense                         832        335
              Transfer agent fees                    450        450
              Other expenses                         624        481
                                                --------   --------
                   Total costs and expenses     $  9,865   $ 33,165
                                                --------   --------

     The Company engages two directors to serve as Chief  Executive  Officer and
as  Chief  Financial   Officer  at  the  rate  of  $3,000  and  $750  per  month
respectively.  During the three  months  ended June 30,  2005 and 2004 the total
amounts paid the two directors were $3,750 and $11,250 respectively. In 2005 the
two directors  have agreed to  discontinue  their monthly fees  effective May 1,
2005 to conserve the Company's  remaining  cash to be used to continue  pursuing
business opportunities.

     The  consulting  fees to third  parties  of  $10,000  in 2004 were to Altos
Growth Corporation for advisory services as discussed further below.

     The legal and travel expense in 2004 was primarily related to the potential
acquisition of EZklick, Inc ("EZklick"). Effective May 24, 2004, the Company and
EZklick  agreed  to a Plan of  Collaboration  with the  objective  of  acquiring
ownership  of  several  independent  grocery  wholesale   distribution   centers
("IWDCs"),  commonly called "Cash and Carry's".  Furthermore, the agreement sets
forth the preliminary  terms and conditions for a merger between the Company and
EZklick.  After much time and effort spent on this venture it was not successful
and the agreement was terminated by mutual  agreement of both parties  effective
October 26, 2004.

     Concurrently  with the agreement with EZklick,  the Company  retained Altos
Growth  Corporation  of Los Altos,  California,  as a consultant to research the
IWDC  industry,  identify  prospective  candidates  for  acquisition,  assist in
negotiating the terms and conditions of acquisitions and assist in securing debt
and equity financing that is needed in the Company's  acquisition efforts.  This
services  agreement was terminated by mutual agreement of both parties effective
March 4, 2005.

     The  Company  has  gained  knowledge  of the Cash and  Carry  Industry  and
continues to pursue an acquisition in this industry.

     The Company has reviewed  several other business  opportunities in 2005 and
2004. The Company currently has ongoing negotiations with one potential business
acquisition. There are no assurances that this acquisition will be successful.




                                       7


     The Company  recognized net losses for the three months ended June 30, 2005
and 2004 of $9,602  and  $33,026  respectively.  The  Company  expects  to incur
additional  losses,  at least for the near term, until such time that a business
opportunity  is completed.  The Company's  cash position has been reduced by the
past year's  losses from  $125,000 as of June 30, 2004 to $38,000 as of June 30,
2005. The Company's two directors who serve as Chief Executive Officer and Chief
Financial Officer have agreed to discontinue their monthly fees effective May 1,
2005 to conserve the Company's  remaining  cash to be used to continue  pursuing
business  opportunities.  The current cash balance of $38,000 should be adequate
to enable the Company to continue its operations for this fiscal year;  however,
if no business  acquisition is consummated in this fiscal year, it is likely the
Company will deplete its cash unless there is a cash  infusion  from some as yet
unidentified  source.  During this fiscal year the  directors  will pursue other
means of raising additional funding for subsequent years.

     The  Company  currently  has no  significant  commitments  to  which  it is
contractually bound.

IMPORTANT FACTORS RELATING TO FORWARD-LOOKING STATEMENTS

In connection with forward-looking  statements contained in this Form 10-QSB and
those  that may be made in the future by or on behalf of the  Company  which are
identified as forward-looking by such words as "believes," "intends" or words of
a similar  nature,  the Company notes that there are various  factors that could
cause  actual  results  to differ  materially  from  those set forth in any such
forward-looking  statements.  The forward-looking  statements  contained in this
Form 10-QSB were  prepared by  management  and are qualified by, and subject to,
significant business, economic, competitive,  regulatory and other uncertainties
and contingencies,  all of which are difficult or impossible to predict and many
of which are beyond the  control of the  Company.  Accordingly,  there can be no
assurance that the forward-looking statements contained in this Form 10-QSB will
be realized or the actual  results  will not be  significantly  higher or lower.
These forward-looking statements have not been audited by, examined by, compiled
by or subjected to  agreed-upon  procedures by independent  accountants,  and no
third-party has independently  verified or reviewed such statements.  Readers of
this Form 10-QSB  should  consider  these facts in  evaluating  the  information
contained  herein.  In addition,  the business and operations of the Company are
subject to  substantial  risks which  increase the  uncertainty  inherent in the
forward-looking  statements  contained in this Form 10-QSB. The inclusion of the
forward-looking  statements contained in this Form 10-QSB should not be regarded
as a representation by the Company or any other person that the  forward-looking
statements  contained  in this Form  10-QSB  will be  achieved.  In light of the
foregoing, readers of this Form 10-QSB are cautioned not to place undue reliance
on the forward-looking statements contained herein.


Item 3.  CONTROLS AND PROCEDURES

     (a)  Evaluation  of  disclosure   controls  and  procedures.   We  maintain
disclosure controls and procedures designed to provide reasonable assurance that
information  required  to be  disclosed  in the  reports we file with the SEC is
recorded,  processed,  summarized and reported within the time periods specified
in the rules of the SEC.  Within 90 days  prior to the  filing of our  Quarterly
Report on Form 10-QSB,  we carried out an evaluation,  under the supervision and
the  participation of our management,  including our Chief Executive Officer and
Chief  Financial  Officer,  of the  design  and  operation  of these  disclosure
controls and  procedures  pursuant to the  Exchange Act Rule 13a-14.  Based upon
that  evaluation,  our  Chief  Executive  Officer  and Chief  Financial  Officer
concluded  that our  disclosure  controls and procedures are effective in timely
alerting them to material  information  relating to the Company that is required
to be included in our periodic SEC filings.

     (b)  Changes in internal  controls.  There were no  significant  changes in
internal  control  over  financial  reporting  during out most recent  completed
fiscal  quarter  that  has  materially  affected,  or is  reasonably  likely  to
materially affect, our internal control over financial reporting.



                                       8


                           PART II. OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS
         None

Item 2.  UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS
         None

Item 3.  DEFAULTS UPON SENIOR SECURITIES
         None

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
         None

Item 5.  OTHER INFORMATION
         None

Item 6.   EXHIBITS

               (a)  Exhibits. The following exhibits of the Company are included
                    herein. Certificate of Incorporation and Bylaws
                    *3.1 Restated Certificate of Incorporation
                    *3.2 Bylaws
                    *3.3 Proposed  Certificate  of  Amendment  to  the  Restated
                         Certificate of Incorporation

               10.  Material Contracts
                    *10.1 1993 Stock Option Plan
                    *10.2 Form of Stock Option Agreements
                    31   Certification  Pursuant to 18 U.S.C.  Section  1350, as
                         adopted  pursuant to Section 302 of the  Sarbanes-Oxley
                         Act of 2002
                    32   Certification  Pursuant to 18 U.S.C.  Section  1350, as
                         adopted  pursuant to Section 906 of the  Sarbanes-Oxley
                         Act of 2002
                     -----------------------
                         *Filed in original registration statement on Form SB-2,
                    File No.  33-61890-FW  (the  "Registration  Statement")  and
                    incorporated by reference.

               (b)  Reports on Form 8-K
                    None










                                       9


                                   SIGNATURES

         In accordance with the  requirements of the Securities  Exchange Act of
1934,  the  Registrant  caused  this  report to be  signed on its  behalf by the
undersigned, thereunto duly authorized on August 11, 2005.


                                                      EMERGING DELTA CORPORATION


                                                      By: /S/ ALLEN F. CAMPBELL
                                                         -----------------------
                                                         Allen F. Campbell
                                                         Chairman

         In accordance with the  requirements of the Securities  Exchange Act of
1934,  this report has been signed below by the  following  persons on behalf of
the Registrant and in the capacities on August 11, 2005.


By: /S/ ALLEN F. CAMPBELL                     Chairman of the Board and Director
   ------------------------------
   Allen F. Campbell

By: /S/ JERRY W. JARRELL                      Chief Financial Officer, Secretary
   ------------------------------             and Director
   Jerry W. Jarrell






















                                       10