UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM S-1/A

Amendment No. 3

 

REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

 

EMERALD DATA INC.

(Name of small business issuer in its charter)

 

Nevada

 

5020

 

EIN 35-2513795

(State or Other Jurisdiction

of Incorporation or Organization)

 

(Primary Standard Industrial

Classification Number)

 

(IRS Employer

Identification Number)

  

Atbrivosanas Aleja 5, Rezekne, Latvia

Phone: (702) 757-1148

(Address, including zip code, and telephone number,

including area code, of registrant’s principal executive offices)

 

CORPORATE CONSULTING LLC

1304 DREAM BRIDGE DR, LAS VEGAS, NV 89144

Tel: (206)736-5777

(Address, including zip code, and telephone number, including area code, of agent for service)

 

W. Scott Lawler, attorney

BOOTH UDALL FULLER, PLC

1255 W. RIO SALADO PKWY #215

TEMPE, ARIZONA 85281

www.boothudall.com

Tel: (480) 830-2700

 

Approximate date of commencement of proposed sale to the public: As soon as practicable after this Registration Statement becomes effective.

 

If any of the securities being registered on this Form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, please check the following box: x

 

If this form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering: ¨

 

If this form is a post-effective registration statement filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering: ¨

 

If this form is a post-effective registration statement filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering: ¨

 

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

 

Large accelerated filer 

¨

Accelerated filer 

¨
Non-accelerated filer  ¨

Smaller reporting company 

x

(Do not check if a smaller reporting company)

 

  

 

  

 

CALCULATION OF REGISTRATION FEE

 

Title of Each Class

of Securities to be

Registered

  Amount of Shares to be Registered   Proposed Maximum Offering Price per Share (1)

  Proposed Maximum Aggregate Offering Price     Amount of Registration Fee  

Common Stock

   

2,000,000

   

$

0.04

   

$

80,000

   

$

10.91

 

 _________________ 

(1) Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457 (o) of the Securities Act.

 

The registrant hereby amends this registration statement on such date or dates as may be necessary to delay its effective date until the registrant shall file a further amendment which specifically states that this registration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933, or until the registration statement shall become effective on such date as the Commission, acting pursuant to Section 8(a), may determine.

 

 
2

  

PROSPECTUS

 

THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED. THESE SECURITIES MAY NOT BE SOLD UNTIL THE REGISTRATION STATEMENT FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED. THERE IS NO MINIMUM PURCHASE REQUIREMENT FOR THE OFFERING TO PROCEED.

 

EMERALD DATA INC.

 

2,000,000 SHARES OF COMMON STOCK

 

This is the initial offering of common stock of EMERALD DATA INC. and no public market currently exists for the securities being offered. We are offering for sale a total of 2,000,000 shares of common stock at a fixed price of $.04 per share. There is no minimum number of shares that must be sold by us for the offering to proceed, and we will retain the proceeds from the sale of any of the offered shares. The offering is being conducted on a self-underwritten, best efforts basis, which means our President, Janis Kalnins, will attempt to sell the shares. This Prospectus will permit our President to sell the shares directly to the public, with no commission or other remuneration payable to him for any shares he may sell. In offering the securities on our behalf, he will rely on the safe harbor from broker-dealer registration set out in Rule 3a4-1 under the Securities and Exchange Act of 1934.

 

The shares will be offered at a fixed price of $.04 per share for a period of two hundred and forty (240) days from the effective date of this Prospectus. The offering shall terminate on that date unless all the shares have been sold prior to that date and our sole director, Mr. Kalnins, deems the offering closed.

 

   

Offering Price
Per Share

 

Commissions

  Proceeds to the Company  

Common Stock

 

$

0.04

 

Not Applicable

 

$

80,000

 

Total

 

$

0.04

 

Not Applicable

 

$

80,000

 

 

We estimate our total offering registration costs to be approximately $8,850. The registration costs will be paid from cash on hand or from funds advanced to us by our director.

 

Our offering is being made on a self-underwritten basis: no minimum number of shares must be sold in order for the offering to proceed. The offering price per share is $0.04. The following table sets forth the uses of proceeds assuming the sale of 25%, 50%, 75% and 100%, respectively, of the securities offered for sale by the Company. There is no guarantee that we will raise the full $80,000 or any amount at all.

 

   

25% of

   

50% of

   

75% of

   

100% of

 
   

shares sold

   

shares sold

   

shares sold

   

shares sold

 
                         

Proceeds from this Offering(1):

 

$

20,000

   

$

40,000

   

$

60,000

   

$

80,000

 
                                 

Legal and professional fees

 

$

10,000

   

$

10,000

   

$

10,000

   

$

10,000

 

Establishing an office

 

$

2,000

   

$

3,000

   

$

3,500

   

$

4,000

 

Website development

 

$

500

   

$

3,000

   

$

4,000

   

$

5,000

 

Product development

 

$

1,000

   

$

4,000

   

$

5,500

   

$

6,500

 

Marketing and Advertising

 

$

5,500

   

$

18,000

   

$

23,000

   

$

38,500

 

Hire salesperson(s)

 

$

0

   

$

0

   

$

10,000

   

$

10,000

 

Miscellaneous expenses and shipping

 

$

1,000

   

$

2,000

   

$

4,000

   

$

6,000

 
                                 

Total Expenses

 

$

20,000

   

$

40,000

   

$

60,000

   

$

80,000

 

 

 
3

 

EMERALD DATA INC. is a development stage company. To date we have been involved primarily in organizational activities and the generation of limited revenue. We do not have sufficient capital for operations. Any investment in the shares offered herein involves a high degree of risk. You should only purchase shares if you can afford a loss of your investment. Our independent registered public accountant has issued an audit opinion for EMERALD DATA INC. which includes a statement expressing substantial doubt as to our ability to continue as a going concern.

 

There has been no market for our securities and a public market may never develop, or, if any market does develop, it may not be sustained. Our common stock is not traded on any exchange or on the over-the-counter market. After the effective date of the registration statement relating to this prospectus, we hope to have a market maker file an application with the Financial Industry Regulatory Authority (“FINRA”) for our common stock to be eligible for trading on the Over-the-Counter Bulletin Board. To be eligible for quotation, issuers must remain current in their quarterly and annual filings with the SEC. If we are not able to pay the expenses associated with our reporting obligations we will not be able to apply for quotation on the OTC Bulletin Board. We do not yet have a market maker who has agreed to file such application. There can be no assurance that our common stock will ever be quoted on a stock exchange or a quotation service or that any market for our stock will develop.

 

The Company is not a Blank Check company. Its business plan has no indications to engage in a merger or acquisition with an unidentified company or companies, or other entity. We have no plans or intentions to be acquired by an operating company nor do we, nor any of our shareholders, have plans to enter into a change of control or similar transaction or to change our management. Members of our management have not been previously involved in the management or ownership of a development stage company that has not implemented fully its business plan, engaged in a change of control or similar transaction, or has generated no or minimal revenues to date. 

 

THE PURCHASE OF THE SECURITIES OFFERED THROUGH THIS PROSPECTUS INVOLVES A HIGH DEGREE OF RISK. YOU SHOULD CAREFULLY READ AND CONSIDER THE SECTION OF THIS PROSPECTUS ENTITLED “RISK FACTORS” ON PAGES 6 THROUGH 10 BEFORE BUYING ANY SHARES OF EMERALD DATA INC.’S COMMON STOCK.

 

NEITHER THE US SECURITIES AND EXCHANTE COMMISSION NOR ANY STATE SECURITIES COMMISSION HAS APPROVED OR DISAPPROVED OF THESE SECURITIES OR PASSED UPON THE ADEQUACY OR ACCURACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

 

SUBJECT TO COMPLETION, DATED ____________

 

 
4

  

TABLE OF CONTENTS

 

PROSPECTUS SUMMARY

   

6

 

RISK FACTORS

   

7

 

FORWARD-LOOKING STATEMENTS

   

12

 

USE OF PROCEEDS

   

13

 

DETERMINATION OF OFFERING PRICE

   

13

 

DILUTION

   

13

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS

   

15

 

DESCRIPTION OF BUSINESS

   

22

 

LEGAL PROCEEDINGS

   

24

 

DIRECTORS, EXECUTIVE OFFICERS, PROMOTER AND CONTROL PERSONS

   

25

 

EXECUTIVE COMPENSATION

   

26

 

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

   

27

 

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

   

27

 

PLAN OF DISTRIBUTION

   

27

 

DESCRIPTION OF SECURITIES

   

28

 

INDEMNIFICATION

   

29

 

INTERESTS OF NAMED EXPERTS AND COUNSEL

   

30

 

EXPERTS

   

30

 

AVAILABLE INFORMATION

   

30

 

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

   

30

 

INDEX TO THE FINANCIAL STATEMENTS

   

F-1

 

 

WE HAVE NOT AUTHORIZED ANY DEALER, SALESPERSON OR OTHER PERSON TO GIVE ANY INFORMATION OR REPRESENT ANYTHING NOT CONTAINED IN THIS PROSPECTUS. YOU SHOULD NOT RELY ON ANY UNAUTHORIZED INFORMATION. THIS PROSPECTUS IS NOT AN OFFER TO SELL OR BUY ANY SHARES IN ANY STATE OR OTHER JURISDICTION IN WHICH IT IS UNLAWFUL. THE INFORMATION IN THIS PROSPECTUS IS CURRENT AS OF THE DATE ON THE COVER. YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN THIS PROSPECTUS.

 

 
5

  

PROSPECTUS SUMMARY

 

AS USED IN THIS PROSPECTUS, UNLESS THE CONTEXT OTHERWISE REQUIRES, “WE,” “US,” “OUR,” AND “EMERALD DATA INC.” REFERS TO EMERALD DATA INC. THE FOLLOWING SUMMARY DOES NOT CONTAIN ALL OF THE INFORMATION THAT MAY BE IMPORTANT TO YOU. YOU SHOULD READ THE ENTIRE PROSPECTUS BEFORE MAKING AN INVESTMENT DECISION TO PURCHASE OUR COMMON STOCK.

 

EMERALD DATA INC.

 

We are a development stage company and our business is the distribution of Outdoor Wicker, Patio, Garden Rattan Furniture. EMERALD DATA INC. was incorporated in Nevada on August 15, 2014. We intend to use the net proceeds from this offering to develop our business operations (See “Description of Business” and “Use of Proceeds”). To implement our plan of operations we require a minimum of $40,000 for the next twelve months as described in our Plan of Operations. Being a development stage company, we have a very limited operating history. Our principal executive offices are located at Atbrivosanas Aleja 5, Rezekne, Latvia which we purchased on August 26, 2014 for $14,000. Our phone number is (702) 757-1148.

 

From inception until the date of this filing, we have had very limited operating activities. Our financial statements from inception (August 15, 2014) through February 28, 2015, report revenues of $101,636 and a net profit of $10,799. Our independent registered public accounting firm has issued an audit opinion for EMERALD DATA INC., which includes a statement expressing substantial doubt as to our ability to continue as a going concern. We have developed our business plan, and executed contracts with J and K Industrial Limited, LINHAI FEELWAY LEISURE PRODUCTS CO., Magic Style International Co., Ltd., Ningbo Grand Ocean International CO., Ltd., NINGBO JIADA LEISURE PRODUCTS CO., LTD. and Patio Design. These companies were engaged as independent contractors for the specific purpose of developing, manufacturing and supplying products for us. As of the date of the financial statements included in this filing, February 28, 2015, we had purchased products from LINHAI FEELWAY LEISURE PRODUCTS CO. for the sales revenue generated during that period.

   

As of the date of this prospectus, there is no public trading market for our common stock and no assurance that a trading market for our securities will ever develop.

 

THE OFFERING

 

The Issuer:

EMERALD DATA INC.

 

 

Securities Being Offered:

2,000,000 shares of common stock.

 

 

Price Per Share:

$0.04

 

 

Duration of the Offering:

The shares will be offered for a period of two hundred and forty (240) days from the effective date of this prospectus. Our offering will terminate on that date unless all the shares have been sold prior to that date and our sole director, Mr Janis Kalnins deems the offering completed. The Company will deliver stock certificates attributable to shares of common stock purchased directly to the purchasers within ninety (90) days of the close of the offering.

 

 

Gross Proceeds

$80,000

 

 

Securities Issued and Outstanding:

There are 4,000,000 shares of common stock issued and outstanding as of the date of this prospectus, held by our officers, Janis Kalnins.

 

 

Subscriptions

All subscriptions once accepted by us are irrevocable.

 

 

Registration Costs

We estimate our total offering registration costs to be approximately $8,850. The registration costs will be paid from cash on hand or from funds advanced to us by our director.

 

 

Risk Factors

See “Risk Factors” and the other information in this prospectus for a discussion of the factors you should consider before deciding to invest in shares of our common stock.

  

 
6

  

SUMMARY FINANCIAL INFORMATION

 

The tables and information below are derived from our audited financial statements for the period from August 15, 2014 (Inception) to August 31, 2014.

 

Financial Summary

  August 31, 2014 ($) (Audited)  

Cash and Deposits

   

228

 

Total Assets

   

14,228

 

Total Liabilities

   

0

 

Total Stockholder’s Equity

   

14,228

 

 

Statement of Operations

  Accumulated From August 15, 2014 (Inception) to August 31,2014 ($) (Audited)  

Revenue

   

40,600

 

Cost of Sales

   

30,300

 

Total Expenses

   

6,105

 

Net Gain for the Period

   

4,195

 

Net Gain per Share

   

0.00

 

 

The tables and information below are derived from our reviewed financial statements for the period from August 15, 2014 (Inception) to February 28, 2015.

 

Financial Summary

  February 28, 2015 ($) (Unaudited)  

Cash and Deposits

   

31,990

 

Total Assets

   

45,524

 

Total Liabilities

   

30,724

 

Total Stockholder’s Equity

   

14,799

 

 

Statement of Operations

  Accumulated From August 15, 2014 (Inception) to February 28, 2015 ($) (Unaudited)  

Revenue

   

101,636

 

Cost of Sales

   

55,581

 

Total Expenses

   

35,256

 

Net Gain for the Period

   

10,799

 

Net Gain per Share

   

0.00

 

 

RISK FACTORS

 

An investment in our common stock involves a high degree of risk. You should carefully consider the risks described below and the other information in this prospectus before investing in our common stock. If any of the following risks occur, our business, operating results and financial condition could be seriously harmed. The trading price of our common stock, when and if we trade at a later date, could decline due to any of these risks, and you may lose all or part of your investment.

 

RISKS ASSOCIATED TO OUR BUSINESS

 

WE ARE A DEVELOPMENT STAGE COMPANY AND HAVE COMMENCED LIMITED OPERATIONS IN OUR BUSINESS. WE EXPECT TO INCUR SIGNIFICANT OPERATING LOSSES FOR THE FORESEEABLE FUTURE.

 

We were incorporated on August 15, 2014 and to date have been involved primarily in organizational activities. We have commenced limited business operations. Accordingly, we have no way to evaluate the likelihood that our business will be successful. Potential investors should be aware of the difficulties normally encountered by new distribution companies and the high rate of failure of such enterprises. The likelihood of success must be considered in light of the problems, expenses, difficulties, complications and delays encountered in connection with the operations that we plan to undertake. These potential problems include, but are not limited to, unanticipated problems relating to the ability to generate sufficient cash flow to operate our business, and additional costs and expenses that may exceed current estimates. Prior to distribution of Outdoor, Wicker, Patio, Garden Rattan Furniture, we anticipate that we will incur increased operating expenses without realizing sufficient revenues. We expect to incur significant losses into the foreseeable future. We recognize that if the effectiveness of our business plan is not forthcoming, we will not be able to continue business operations. There is no history upon which to base any assumption as to the likelihood that we will prove successful, and it is doubtful that we will generate any operating revenues or ever achieve profitable operations. If we are unsuccessful in addressing these risks, our business will most likely fail. 

 

 
7

  

WE ARE DEPENDENT UPON THE FUNDS TO BE RAISED IN THIS OFFERING TO EXPAND OUR BUSINESS, THE PROCEEDS OF WHICH MAY BE INSUFFICIENT TO ACHIEVE SUFFICIENT REVENUES AND PROFITABLE OPERATIONS. WE MAY NEED TO OBTAIN ADDITIONAL FINANCING WHICH MAY NOT BE AVAILABLE.

 

Our current operating funds are less than necessary to complete our intended operations in the distribution of Outdoor, Wicker, Patio, Garden Rattan Furniture. We need the proceeds from this offering to commence activities that will allow us to expand and grow our business operations. As of February 28, 2015, we had cash in the amount of $31,990 and $30,724 in liabilities. As of this date, we have had limited operations and $101,636 revenues with cost of sales being $55,581. The proceeds of this offering may not be sufficient for us to achieve sufficient revenues for profitable operations. We may need additional funds to achieve a sustainable sales level where ongoing operations can be funded out of revenues. There is no assurance that any additional financing will be available or if available, on terms that will be acceptable to us.

  

WE HAVE YET TO EARN ANY SUBSTANTIAL REVENUE AND OUR ABILITY TO SUSTAIN OUR OPERATIONS IS DEPENDENT ON OUR ABILITY TO RAISE FINANCING IN ORDER TO IMPLEMENT OUR BUSINESS PLAN. OUR INDEPENDENT REGISTERED PUBLIC ACCOUNTANT HAS EXPRESSED SUBSTANTIAL DOUBT ABOUT OUR ABILITY TO CONTINUE AS A GOING CONCERN.

 

We have net gains of $1 0,799 for the period from our inception on August 15, 2014 to February 28, 2015. Our future is dependent upon our ability to obtain financing and upon future profitable operations in the Outdoor, Wicker, Patio, Garden Rattan Furniture distribution business. Further, the finances required to fully develop our plan cannot be predicted with any certainty and may exceed any estimates we set forth. These factors raise substantial doubt that we will be able to continue as a going concern. Our independent registered public accounting firm has expressed substantial doubt about our ability to continue as a going concern. This opinion could materially limit our ability to raise additional funds by issuing new debt or equity securities or otherwise. If we fail to raise sufficient capital when needed, we will not be able to complete our business plan. As a result we may have to liquidate our business and you may lose your investment. You should consider our independent registered public accountant’s comments when determining if an investment in EMERALD DATA INC. is suitable.

 

We require minimum funding of approximately $40,000 to conduct our proposed operations for a period of one year. If we are not able to raise this amount, or if we experience a shortage of funds prior to funding we may utilize funds from Janis Kalnins, our officer and director, who has informally agreed to advance funds to allow us to pay for professional fees, including fees payable in connection with the filing of this registration statement and operation expenses. However, Mr. Kalnins has no formal commitment, arrangement or legal obligation to advance or loan funds to the company. After one year we may need additional financing. We do not currently have any arrangements for additional financing.

 

If we are successful in raising the funds from this offering, we plan to commence activities to start our operations. We cannot provide investors with any assurance that we will be able to raise sufficient funds to start our operations.

 

THE EFFECT OF THE RECENT ECONOMIC CRISIS MAY IMPACT OUR BUSINESS, OPERATING RESULTS OR FINANCIAL CONDITIONS.

 

The recent global crisis has caused disruption and extreme volatility in global financial markets and increased rates of default and bankruptcy, and has impacted levels of consumer spending. These macroeconomic developments may affect our business, operating results or financial condition in a number of ways. For example, our potential customers may never start spending with us, may have difficulty paying us or may delay paying us for previously purchased services. A slow or uneven pace of economic recovery would negatively affect our ability to start our distribution business and obtain financing.

 

 
8

  

BECAUSE WE WILL PURCHASE OUR PRODUCTS FROM OVERSEAS, A DISRUPTION IN THE DELIVERY OF IMPORTED PRODUCTS MAY HAVE A GREATER EFFECT ON US THAN ON OUR COMPETITORS.

 

We will import our product from China. Because we import our products we believe that disruptions in shipping deliveries may have a greater effect on us than on competitors who manufacture and/or warehouse products in the United States, Canada or Brazil. Deliveries of our products may be disrupted through factors such as:

 

(1) raw material shortages, work stoppages, strikes and political unrest;

 

(2) problems with ocean shipping, including work stoppages and shipping container shortages;

 

(3) increased inspections of import shipments or other factors causing delays in shipments; and

 

(4) economic crises, international disputes and wars.

 

Most of our competitors warehouse products they import from overseas, which allows them to continue delivering their products for the near term, despite overseas shipping disruptions. If our competitors are able to deliver products when we cannot, our reputation may be damaged and we may lose customers to our competitors.

 

IF WE DO NOT ATTRACT CUSTOMERS, WE WILL NOT MAKE A PROFIT, WHICH ULTIMATELY WILL RESULT IN A CESSATION OF OPERATIONS.

 

We currently have one customer who buys our furniture products from us. We do not have any other customers and we cannot guarantee we ever will have any other customers. Even if we obtain more customers, there is no guarantee that we will generate a profit. If we cannot generate a profit, we will have to suspend or cease operations. You are likely to lose your entire investment if we cannot sell our furniture at prices which generate a profit.

 

WE OPERATE IN A HIGHLY COMPETITIVE ENVIRONMENT, AND IF WE ARE UNABLE TO COMPETE WITH OUR COMPETITORS, OUR BUSINESS, FINANCIAL CONDITION, RESULTS OF OPERATIONS, CASH FLOWS AND PROSPECTS COULD BE MATERIALLY ADVERSELY AFFECTED.

 

We operate in a highly competitive environment. Our competition includes large, small and midsized companies, and many of them may distribute similar Outdoor, Wicker, Patio, Garden Rattan Furniture in our markets at competitive prices. This highly competitive environment could materially adversely affect our business, financial condition, results of operations and cash flows.

 

BECAUSE WE ARE SMALL AND DO NOT HAVE MUCH CAPITAL, OUR MARKETING CAMPAIGN MAY NOT BE ENOUGH TO ATTRACT SUFFICIENT CLIENTS TO OPERATE PROFITABLY. IF WE DO NOT MAKE A PROFIT, WE WILL SUSPEND OR CEASE OPERATIONS.

 

Due to the fact we are small and do not have much capital, we must limit our marketing activities and may not be able to make our product known to potential customers. Because we will be limiting our marketing activities, we may not be able to attract enough customers to operate profitably. If we cannot operate profitably, we may have to suspend or cease operations.

 

BECAUSE THE COMPANY’S HEADQUARTERS AND ASSETS ARE LOCATED OUTSIDE THE UNITED STATES, IN LATVIA, INVESTORS MAY EXPERIENCE DIFFICULTIES IN ATTEMPTING TO EFFECT SERVICE OF PROCESS AND TO ENFORCE JUDGMENTS BASED UPON U.S. FEDERAL SECURITIES LAWS AGAINST THE COMPANY AND ITS NON-U.S. RESIDENT OFFICERS AND DIRECTOR.

 

While we are organized under the laws of State of Nevada, our officer and director is a non-U.S. resident and our headquarters and assets are located outside the United States in Latvia. Consequently, it may be difficult for investors to affect service of process on him in the United States and to enforce in the United States judgments obtained in United States courts against him based on the civil liability provisions of the United States securities laws. Since all our assets will be located outside U.S. it may be difficult or impossible for U.S. investors to collect a judgment against us. 

 

 
9

  

BECAUSE OUR OFFICER AND DIRECTOR WILL OWN 50% OR MORE OF OUR OUTSTANDING COMMON STOCK, IF MAXIMUM OFFERING SHARES ARE SOLD, HE WILL MAKE AND CONTROL CORPORATE DECISIONS THAT MAY BE DISADVANTAGEOUS TO MINORITY SHAREHOLDERS.

 

If maximum offering shares will be sold, Mr. Kalnins our president and director, will own 50% of the outstanding shares of our common stock. Accordingly, he will have significant influence in determining the outcome of all corporate transactions or other matters, including the election of directors, mergers, consolidations and the sale of all or substantially all of our assets, and also the power to prevent or cause a change in control. The interests of Mr. Kalnins may differ from the interests of the other stockholders and may result in corporate decisions that are disadvantageous to other shareholders.

 

BECAUSE OUR CURRENT PRESIDENT HAS OTHER BUSINESS INTERESTS, HE MAY NOT BE ABLE OR WILLING TO DEVOTE A SUFFICIENT AMOUNT OF TIME TO OUR BUSINESS OPERATIONS, CAUSING OUR BUSINESS TO FAIL.

 

Janis Kalnins, our president and director, currently devotes approximately twenty hours per week providing management services to us. While he presently possesses adequate time to attend to our interest, it is possible that the demands on him from other obligations could increase, with the result that he would no longer be able to devote sufficient time to the management of our business. The loss of Mr. Kalnins to our company could negatively impact our business development.

 

IF JANIS KALNINS, OUR PRESIDENT AND DIRECTOR, SHOULD RESIGN OR DIE, WE WILL NOT HAVE A CHIEF EXECUTIVE OFFICER THAT COULD RESULT IN OUR OPERATIONS SUSPENDING. IF THAT SHOULD OCCUR, YOU COULD LOSE YOUR INVESTMENT.

 

We depend on the services of our president and director, Janis Kalnins, for the future success of our business. The loss of the services of Mr. Kalnins could have an adverse effect on our business, financial condition and results of operations. If he should resign or die we will not have a chief executive officer. If that should occur, until we find another person to act as our chief executive officer, our operations could be suspended. In that event it is possible you could lose your entire investment.

 

RISKS ASSOCIATED WITH THIS OFFERING

 

INVESTORS CANNOT WITHDRAW FUNDS ONCE INVESTED AND WILL NOT RECEIVE A REFUND.

 

Investors do not have the right to withdraw invested funds. Subscription payments will be paid to EMERALD DATA INC. and held on our corporate bank account if the Subscription Agreements are in good order and the investor is accepted as an investor by the Company. Once an investment is made and approved by the company, investors will not have the use or right to return of such funds.

 

 
10

 

OUR PRESIDENT, MR. KALNINS, DOES NOT HAVE ANY PRIOR EXPERIENCE CONDUCTING A BEST-EFFORT OFFERING, AND OUR BEST EFFORT OFFERING DOES NOT REQUIRE A MIMIMUM AMOUNT TO BE RAISED. AS A RESULT OF THIS WE MAY NOT BE ABLE TO RAISE ENOUGH FUNDS TO COMMENCE AND SUSTAIN OUR BUSINESS AND INVESTORS MAY LOSE THEIR ENTIRE INVESTMENT.

 

Mr. Kalnins does not have any experience conducting a best-effort offering. Consequently, we may not be able to raise any funds successfully. Also, the best effort offering does not require a minimum amount to be raised. If we are not able to raise sufficient funds, we may not be able to fund our operations as planned, and our business will suffer and your investment may be materially adversely affected. Our inability to successfully conduct a best-effort offering could be the basis of your losing your entire investment in us.

 

THE TRADING IN OUR SHARES WILL BE REGULATED BY THE SECURITIES AND EXCHANGE COMMISSION RULE 15G-9 WHICH ESTABLISHED THE DEFINITION OF A “PENNY STOCK.”

 

The shares being offered are defined as a penny stock under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), and rules of the Commission. The Exchange Act and such penny stock rules generally impose additional sales practice and disclosure requirements on broker-dealers who sell our securities to persons other than certain accredited investors who are, generally, institutions with assets in excess of $4,000,000 or individuals with net worth in excess of $1,000,000 or annual income exceeding $200,000 ($300,000 jointly with spouse), or in transactions not recommended by the broker-dealer. For transactions covered by the penny stock rules, a broker dealer must make certain mandated disclosures in penny stock transactions, including the actual sale or purchase price and actual bid and offer quotations, the compensation to be received by the broker-dealer and certain associated persons, and deliver certain disclosures required by the Commission. Consequently, the penny stock rules may make it difficult for you to resell any shares you may purchase, if at all.

 

WE ARE SELLING THIS OFFERING WITHOUT AN UNDERWRITER AND MAY BE UNABLE TO SELL ANY SHARES.

 

This offering is self-underwritten, that is, we are not going to engage the services of an underwriter to sell the shares; we intend to sell our shares through our President, who will receive no commissions. There is no guarantee that he will be able to sell any of the shares. Unless he is successful in selling all of the shares and we receive the proceeds from this offering, we may have to seek alternative financing to implement our business plan.

 

DUE TO THE LACK OF A TRADING MARKET FOR OUR SECURITIES, YOU MAY HAVE DIFFICULTY SELLING ANY SHARES YOU PURCHASE IN THIS OFFERING.

 

We are not registered on any market or public stock exchange. There is presently no demand for our common stock and no public market exists for the shares being offered in this prospectus. We plan to contact a market maker immediately following the completion of the offering and apply to have the shares quoted on the Over-the-Counter Bulletin Board (“OTCBB”). The OTCBB is a regulated quotation service that displays real-time quotes, last sale prices and volume information in over-the-counter securities. The OTCBB is not an issuer listing service, market or exchange. Although the OTCBB does not have any listing requirements per se, to be eligible for quotation on the OTCBB, issuers must remain current in their filings with the SEC or applicable regulatory authority. If we are not able to pay the expenses associated with our reporting obligations we will not be able to apply for quotation on the OTC Bulletin Board. Market makers are not permitted to begin quotation of a security whose issuer does not meet this filing requirement. Securities already quoted on the OTCBB that become delinquent in their required filings will be removed following a 30 to 60 day grace period if they do not make their required filing during that time. We cannot guarantee that our application will be accepted or approved and our stock listed and quoted for sale. As of the date of this filing, there have been no discussions or understandings between EMERALD DATA INC. and anyone acting on our behalf, with any market maker regarding participation in a future trading market for our securities. If no market is ever developed for our common stock, it will be difficult for you to sell any shares you purchase in this offering. In such a case, you may find that you are unable to achieve any benefit from your investment or liquidate your shares without considerable delay, if at all. In addition, if we fail to have our common stock quoted on a public trading market, your common stock will not have a quantifiable value and it may be difficult, if not impossible, to ever resell your shares, resulting in an inability to realize any value from your investment.

 

 
11

  

WE WILL INCUR ONGOING COSTS AND EXPENSES FOR SEC REPORTING AND COMPLIANCE. WITHOUT REVENUE WE MAY NOT BE ABLE TO REMAIN IN COMPLIANCE, MAKING IT DIFFICULT FOR INVESTORS TO SELL THEIR SHARES, IF AT ALL.

 

The estimated cost of this registration statement is $8,850. If we do not generate enough revenue we will have to utilize funds from Janis Kalnins, our officer and director, who has verbally agreed to loan the company funds to complete the registration process. After the effective date of this prospectus, we will be required to file annual, quarterly and current reports, or other information with the SEC as provided by the Securities Exchange Act. We plan to contact a market maker immediately following the close of the offering and apply to have the shares quoted on the OTC Electronic Bulletin Board. To be eligible for quotation, issuers must remain current in their filings with the SEC. In order for us to remain in compliance we will require future revenues to cover the cost of these filings, which could comprise a substantial portion of our available cash resources. The costs associated with being a publicly traded company in the next 12 month will be approximately $10,000. If we are unable to generate sufficient revenues to remain in compliance it may be difficult for you to resell any shares you may purchase, if at all. Also, if we are not able to pay the expenses associated with our reporting obligations we will not be able to apply for quotation on the OTC Bulletin Board.

 

OUR OFFICER AND DIRECTOR HAVE NO EXPERIENCE MANAGING A PUBLIC COMPANY WHICH IS REQUIRED TO ESTABLISH AND MAINTAIN DISCLOSURE CONTROLS AND PROCEDURES AND INTERNAL CONTROL OVER FINANCIAL REPORTING.

 

We have never operated as a public company. Janis Kalnins, our director, has no experience managing a public company which is required to establish and maintain disclosure controls and procedures and internal control over financial reporting. As a result, we may not be able to operate successfully as a public company, even if our operations are successful. We plan to comply with all of the various rules and regulations, which are required for a public company. However, if we cannot operate successfully as a public company, your investment may be materially adversely affected. Our inability to operate as a public company could be the basis of your losing your entire investment in us.

 

FORWARD LOOKING STATEMENTS

 

This prospectus contains forward-looking statements that involve risk and uncertainties. We use words such as “anticipate”, “believe”, “plan”, “expect”, “future”, “intend”, and similar expressions to identify such forward-looking statements. Investors should be aware that all forward-looking statements contained within this filing are good faith estimates of management as of the date of this filing. Our actual results could differ materially from those anticipated in these forward-looking statements for many reasons, including the risks faced by us as described in the “Risk Factors” section and elsewhere in this prospectus.

 

 
12

  

USE OF PROCEEDS

 

Our offering is being made on a self-underwritten basis: no minimum number of shares must be sold in order for the offering to proceed. The offering price per share is $0.04. The following table sets forth the uses of proceeds assuming the sale of 25%, 50%, 75% and 100%, respectively, of the securities offered for sale by the Company. There is no guarantee that we will raise the full $80,000 or any amount at all.

  

   

25% of

   

50% of

   

75% of

   

100% of

 
   

shares sold

   

shares sold

   

shares sold

   

shares sold

 
                         

Proceeds from this Offering(1):

 

$

20,000

   

$

40,000

   

$

60,000

   

$

80,000

 
                                 

Legal and professional fees

 

$

10,000

   

$

10,000

   

$

10,000

   

$

10,000

 

Establishing an office

 

$

2,000

   

$

3,000

   

$

3,500

   

$

4,000

 

Website development

 

$

500

   

$

3,000

   

$

4,000

   

$

5,000

 

Product development

 

$

1,000

   

$

4,000

   

$

5,500

   

$

6,500

 

Marketing and Advertising

 

$

5,500

   

$

18,000

   

$

23,000

   

$

38,500

 

Hire salesperson(s)

 

$

0

   

$

0

   

$

10,000

   

$

10,000

 

Miscellaneous expenses and shipping

 

$

1,000

   

$

2,000

   

$

4,000

   

$

6,000

 
                                 

Total Expenses

 

$

20,000

   

$

40,000

   

$

60,000

   

$

80,000

 

 

(1)

Expenditures for the 12 months following the completion of this offering. The expenditures are categorized by significant area of activity.

 

The above figures represent only estimated costs. If necessary, Janis Kalnins, our president and director, has verbally agreed to loan the company funds to complete the registration process. Also, these loans would be necessary if the proceeds from this offering will not be sufficient to implement our business plan and maintain reporting status and quotation on the OTC Electronic Bulletin Board when/if our common stocks become eligible for trading on the Over-the-Counter Bulletin Board. Mr. Kalnins will not be repaid from the proceeds of this offering. There is no due date for the repayment of the funds advanced by Mr. Kalnins. Mr. Kalnins will be repaid from revenues of operations if and when we generate revenues to pay the obligation.

 

In the event we raise less than 50% of the offering we will concentrate on maintaining our reporting status and the majority of available funds will be spent on Marketing and Advertising in an effort to maintain and increase our client base.

 

DETERMINATION OF OFFERING PRICE

 

The offering price of the shares has been determined arbitrarily by us. The price does not bear any relationship to our assets, book value, earnings, or other established criteria for valuing a privately held company. In determining the number of shares to be offered and the offering price, we took into consideration our cash on hand and the amount of money we would need to implement our business plan. Accordingly, the offering price should not be considered an indication of the actual value of the securities.

 

DILUTION

 

The price of the current offering is fixed at $0.04 per share. This price is significantly higher than the price paid by the Company’s officers for common equity since the Company’s inception on August 15, 2014. Janis Kalnins, the Company’s president and director, paid $.001 per share for the 4,000,000 shares of common stock he purchased from the Company.

 

Dilution represents the difference between the offering price and the net tangible book value per share immediately after completion of this offering. Net tangible book value is the amount that results from subtracting total liabilities and intangible assets from total assets. Dilution arises mainly as a result of our arbitrary determination of the offering price of the shares being offered. Dilution of the value of the shares you purchase is also a result of the lower book value of the shares held by our existing stockholders. The following tables compare the differences of your investment in our shares with the investment of our existing stockholders.

 

 
13

  

Existing Stockholders if 50% of Shares are Sold: 

   
 

Price per share 

 

$

0.001

 

Net tangible book value before offering

 

$

14,799

 

Net tangible book value after offering 

 

$

45,950

 

Increase to present stockholders in net tangible book value per share 

       

after offering 

 

$

.005

 

Capital contributions 

 

$

4,000

 

Number of shares outstanding before the offering 

   

4,000,000

 

Number of shares after offering assuming the sale of 50% of shares

   

6,000,000

 

Percentage of ownership after offering 

   

67

         

Existing Stockholders if 100% of the Shares are Sold:

       
 

Price per share 

 

$

0.001

 

Net tangible book value before offering

 

$

14,799

 

Net tangible book value after offering 

 

$

85,950

 

Increase to present stockholders in net tangible book value per share 

       

after offering 

 

$

0.011

 

Capital contributions 

 

$

4,000

 

Number of shares outstanding before the offering 

   

4,000,000

 

Number of shares after offering assuming the sale of 100% of shares 

   

8,000,000

 

Percentage of ownership after offering 

   

50

         

Purchasers of Shares in this Offering if all 100% Shares Sold

       
 

Price per share 

 

$

0.04

 

Dilution per share 

 

$

0.026

 

Capital contributions 

 

$

80,000

 

Number of shares after offering held by public investors 

   

4,000,000

 

Percentage of capital contributions by existing shareholders 

   

5

Percentage of capital contributions by new investors 

   

95

Percentage of ownership after offering 

   

50

         

Purchasers of Shares in this Offering if 50% of Shares Sold

       
 

Price per share 

 

$

0.04

 

Dilution per share 

 

$

0.031

 

Capital contributions 

 

$

40,000

 

Percentage of capital contributions by existing shareholders 

   

10

Percentage of capital contributions by new investors 

   

90

Number of shares after offering held by public investors 

   

2,000,000

 

Percentage of ownership after offering 

   

33

 

 
14

 

MANAGEMENT’S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION

 

Our cash balance is $31,990 as of February 28, 2015.  Our cash balance is not sufficient to fund our limited levels of operations for any period of time. We may utilize funds from Janis Kalnins, our president and director, who has informally agreed to advance funds to allow us to pay for offering costs, filing fees, and professional fees. Mr. Kalnins, however, has no formal commitment, arrangement or legal obligation to advance or loan funds to the company. In order to implement our plan of operations for the next twelve month period, we require a minimum of $40,000 of funding from this offering. Being a development stage company, we have very limited operating history. After that twelve months period we may need additional financing. We do not currently have any arrangements for additional financing. Our principal executive offices are located at Atbrivosanas Aleja 5, Rezekne, Latvia, which we purchased on August 26, 2014 for $14,000. Our phone number is (702) 757-1148.

 

We are a development stage company and have generated $101,636 in revenue for the period from our inception on August 15, 2014 to February 28, 2015. If we do not receive any proceeds from the offering the minimum amount of $40,000 we require to operate for the next 12 months may be loaned to us by Mr. Kalnins, who has informally agreed to advance us funds, however, he has no formal commitment, arrangement or legal obligation to advance or loan funds to the company.

  

Our independent registered public accountant has issued a going concern opinion. This means that there is substantial doubt that we can continue as an on-going business for the next twelve months unless we obtain additional capital to pay our bills. This is because we have generated limited revenues and additional revenues are difficult to predict until we complete our initial business development. There is no assurance we will ever reach that stage.

 

To meet our need for cash we are attempting to raise money from this offering. We believe that we will be able to raise enough money through this offering to start our proposed operations but we cannot guarantee that once we start operations we will stay in business after doing so. If we are unable to successfully find customers we may quickly use up the proceeds from this offering and will need to find alternative sources.

 

If we need additional cash and cannot raise it, we will either have to suspend operations until we do raise the cash, or cease operations entirely. Even if we raise $80,000 from this offering, it will last one year, but we may need more funds for business operations in the next year, and we will have to revert to obtaining additional money.

 

We are currently only offering products that are “off the shelf” products offered by the suppliers. “Off the shelf” products are products from our suppliers which are not custom made and which were already designed, produced and being warehoused by our supplier. We use the term “off the shelf” to clearly distinguish between the products we are currently offering vs. those that we plan to design ourselves, when we can afford it, so we can satisfy our clients more completely and distinguish our company from the rest of competition.

 

Once we have completed the offering we will begin to offer clients the ability to custom design products. We will take the custom order to all of our suppliers and they will provide a price quote for the product which we will then pass on to our client. The best price and delivery option will be chosen for our clients. 

 

We currently offer the following products from our suppliers:

 

Garden furniture is often sold as a patio set consisting of a table, four or six chairs, and an umbrella. Long chairs, referred to as chaise lounge, are also common items. Recently seating furniture has been used for conversation areas using items like couches.

 

Teak furniture is an excellent material for this application as it can remain outdoors in any climate year round, and can be left unfinished or protected. Plantation teak wood can be considered eco-friendly due to its long life expectancies. To ensure the reduction of impact teak furniture has to the environment, many forestry companies produce sustainably managed plantation teak.

 

 
15

 

Benches are perhaps the most common use of teak other than marine applications. Teak benches are ideal for commercial use due to their strong nature and natural resistance to decay and termites, and are available in an endless variety of designs and lengths.

 

Teak is also popular for chaise lounges and other recumbent seating because it is more durable and better crafted than most plastic loungers and will not get hot in the sun like metal loungers. Since these chairs are heavy, they often have 2 or more wheels for easy transport from place to place.

 

Adirondack chairs are comfortable outdoor furniture with high backs, contoured seats and wide arm-rests. The arm-rests provide ample room for food and beverages for comfortable meals while reclining with no table required, making them popular with outdoor cafés and bistros as they offer seating and a small place for food without the need for a table. Large umbrellas are used for shade. While teak is sometimes used as it provides the durability, weather resistance and lightness needed for such an application, metals like aluminum are more popular and generally a cheaper choice. Complemented with weather resistant and outdoor cushions and similar to living room furniture, deep seating patio furniture is becoming more and more popular in places with warmer climates. With landscaping and outdoor décor being such a popular trend, furniture to sit in and enjoy the space has followed suit.

 

We also offer all the furniture noted above but made from wicker. Wicker is woven fiber formed into a rigid material, most often used for baskets or furniture, including chests, baskets, boxes, and chairs.

 

Our founder, Janis Kalnins, contacts potential customers found on the internet, via phone or email to determine if there are interested in our products, he sends them more information by email. If customer is interested even more, they tell Janis Kalnins what they want and the quantity they want, he sends them an invoice and the customer makes payment by wire or by check.

 

When funds have cleared our bank, we place the order for the desired merchandise from the supplier and they deliver the order to customer or to us for delivery.

 

Due to the limited number of orders and just from one customer so far, we have ordered from one supplier, LINHAI FEELWAY LEISURE, to date. This supplier offered us the best terms and lowest price. As we are able to expand our customer base, it is very likely that the orders will be spread out with more of our suppliers as the other customers will want other types of product. 

 

PLAN OF OPERATION

 

After the effectiveness of our registration statement by the Securities and Exchange Commissions, we intend to concentrate our efforts on raising capital. During this period, our operations will be limited due to the limited amount of funds on hand. Upon completion of our public offering, our specific goal is to profitably distribute Outdoor, Wicker, Patio, Garden Rattan Furniture. Our plan of operations, following the completion of the offering, if all the shares are sold for proceeds of $80,000, is as follows:

 

Establish our Office 

Month 1-2

 

Our president and director, Janis Kalnins will take care of our initial administrative duties. The office will be established with basic office equipment, which should not exceed $4,000 in expenses. The office will be used for initial communication with manufacturers and distributors and hold all related samples and paperwork.

 

 
16

 

Develop Our Website 

Month 2-5

 

During this period, we intend to begin developing our website. Our president and director, Janis Kalnins will be in charge of registering our web domain. Once we register our web domain, we plan to hire a web designer to help us with the design and develop our website. We do not have any written agreements with any web designers at current time. The website development costs, including site design and implementation will be $5,000. Updating and improving our website will continue throughout the lifetime of our operations.

 

Development and manufacturing of the product 

Month 3-6

 

During this period our suppliers will begin to develop and manufacture additional unique Outdoor, Wicker, Patio, Garden Rattan Furniture which we are going to distribute. According to our agreements with J AND K, LINHAI FEELWAY, MAGIC STYLE, NINGBO GRAND, NINGBO JIADA AND PATIO DESIGN, we must pay for development of the products: software/hardware, design of the mechanical components and design of the product, and must pay for manufacturing of the samples: one of each product. These costs do not include any inventory.

 

Our cost of development of the products:

 

“Designer Sofa” - $3,500

 

“Designer Custom Table Set” - $3,000

 

Total: $6,500

 

Establish relationship with Distributors and Operators

Month 6-12

 

We have already identified major distributors of Outdoor, Wicker, Patio,Garden Rattan Furniture in USA, Canada, and intend to market directly to these distributors upon completion of Public Offering. The initial list of distributors we have obtained using the internet (ex: http://americanwicker.com/ and http://www.americanrattan.com/). Future distributors we are planning to obtain via expo shows such as The Capital Region Spring Home Show in Clifton Park, USA , Dining By Design in Chicago, USA, Dream Home in Chicago, USA, San Diego Spring Home Show in San Diego, USA, Remodeling & Design Expo in Boise, USA, Home and Landscaping Show in Colorado Springs in Colorado Springs, USA. We are planning to focus our business plan on the USA for next 2-3 years to establish relationships with major distribution companies, after that we are planning to move to Canada using the same strategy.

 

We believe our main clients will be distributors but in some areas where there are no distributors we plan to sell directly to furniture store operators or business owners (e.g. small furniture stores etc.). Most of the revenue will be received from distributors as they are our main target market.

  

As well we are going to target states that do not have distributors.

 

In places where are no distributors we are planning to market our products using the following resources:

 

-

Internet advertising (Google AdSence)

-

Magazine advertising (Home magazine, Furniture World magazine)

-

Expo Show (Dining By Design, Home and Landscaping Show)

  

 
17

 

Marketing 

Month 7-12

 

We plan to advertise through trade shows, a key component of our overall marketing campaign. Average trade show cost is about $5,500 for a booth and $2,500 to deliver goods – at least two shows per year (Dining By Design, Home and Landscaping Show) ($16,000). We also plan to print catalogues and flyers ($7,500) and mail them to potential customers. We intend to use marketing strategies, such as web advertisements ($10,000), direct mailing ($5,000), and phone calls to acquire potential customers. We intend to spend at least $38,500 on marketing efforts during the first year.

 

Hire a Salesperson 

Month 8-12

 

If we sell all the shares in this offering, we intend to hire two salespersons with experience and established network in the furniture industry. The salespersons’ job would be to find new potential customers, and to execute agreements with them to buy our furniture . Estimated cost is approximately $5,000/ person ($10,000).

 

Other expenses 

Other expenses may include hotels and other travel expenses and shipping ($6,000).

 

Estimated Expenses for the Next Twelve Month Period

 

The following provides an overview of our estimated expenses to fund our plan of operation over the next twelve months, assuming all shares are sold for proceeds of $80,000.

 

Description

  Fees  

Legal and Professional fees

   

10,000

 

Establishing our office

   

4,000

 

Website development and testing

   

5,000

 

Marketing and advertising 

   

38,500

 

Product development

   

6,500

 

Hire Salespersons

   

10,000

 

Other Expenses

   

6,000

 

Total

   

80,000

 

  

In the event only half of the shares are sold, for proceeds of $40,000 our estimated expenses are as follows:

 

Description

  Fees  

Legal and Professional fees

   

10,000

 

Establishing our office

   

3,000

 

Website development and testing

   

3,000

 

Marketing and advertising 

   

18,000

 

Product development

   

4,000

 

Other Expenses

   

2,000

 

Total

   

40,000

 

  

In summary, during 1st-6th months we should have established our office, developed our website and our distribution business. After this point we should be ready to start more significant operations and generate additional revenue. During months 6-12 we will be developing our marketing campaign. Janis Kalnins, our president and director will be devoting approximately twenty hours per week to our operations. Once we expand operations, and are able to attract more and more customers to buy our product, Mr. Kalnins has agreed to commit more time as required. Because Mr. Kalnins will only be devoting limited time to our operations, our operations may be sporadic and occur at times which are convenient to him. As a result, operations may be periodically interrupted or suspended which could result in a lack of revenues and a cessation of operations.

 

 
18

 

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.

 

LIMITED OPERATING HISTORY; NEED FOR ADDITIONAL CAPITAL

 

There is no historical financial information about us upon which to base an evaluation of our performance. We are in start-up stage operations and have generated $101 , 636 in revenues for the period from our inception on August 15, 2014 to February 28, 2015. We cannot guarantee we will be successful in our business operations. Our business is subject to risks inherent in the establishment of a new business enterprise, including limited capital resources and possible cost overruns due to price and cost increases in services and products.

   

We have no assurance that future financing will be available to us on acceptable terms. If financing is not available on satisfactory terms, we may be unable to continue, develop or expand our operations. Equity financing could result in additional dilution to existing shareholders.

 

Results of operations

 

From Inception on August 15, 2014 to February 28, 2015

 

During the period we incorporated the company, prepared a business plan and signing contracts with various manufacturers. Our net gain since inception is $1 0,799. We have commenced our proposed business operations, generated revenues and will continue to execute the business plan in a limited scenario through completion of this offering.

  

We are currently selling “off the shelf” products that are offered by our suppliers. If we are successful in our offering we will begin to develop our own furniture and also offer clients the ability to custom design their own products. We keep no inventory to save on warehousing costs so we are able to pass the savings on to our clients.

  

Since inception, we have sold 4,000,000 shares of common stock to our officer for net proceeds of $4,000.

 

LIQUIDITY AND CAPITAL RESOURCES

 

As of February 28, 2015, the Company had $31,990 cash and $30,724 in total liabilities. The available capital reserves of the Company are not sufficient for the Company to remain operational.  We will require further revenues and the proceeds from the offering to move forward with our business plan.

   

We are attempting to raise funds to proceed with our plan of operation. We will have to utilize funds from Janis Kalnins, our president and director, who has verbally agreed to loan the company funds to complete the registration process. However, Mr. Kalnins has no formal commitment, arrangement or legal obligation to advance or loan funds to the company. Our current cash on hand will be used to pay the fees and expenses of this offering. To proceed with our operations for the first 12 months of the business plan, we need a minimum of $40,000. We cannot guarantee that we will be able to sell all the shares required to satisfy our 12 months financial requirement. If we are successful, any money raised will be applied to the items set forth in the Use of Proceeds section of this prospectus. We will attempt to raise at least the minimum funds necessary to proceed with our plan of operation. In a long term we may need additional financing. We do not currently have any arrangements for additional financing. Obtaining additional funding will be subject to a number of factors, including general market conditions, investor acceptance of our business plan and initial results from our business operations. These factors may impact the timing, amount, terms or conditions of additional financing available to us. There is no assurance that any additional financing will be available or if available, on terms that will be acceptable to us.

 

Our auditors have issued a “going concern” opinion, meaning that there is substantial doubt if we can continue as an on-going business for the next twelve months unless we obtain additional capital. No substantial revenues are anticipated until we have completed the financing from this offering and implemented our plan of operations. Our only source for cash at this time is investments by others in this offering. We must raise cash to implement our strategy and stay in business. The amount of the offering will likely allow us to operate for at least one year and have the capital resources required to cover the material costs with becoming a publicly reporting. The company anticipates over the next 12 months the cost of being a reporting public company will be approximately $10,000.

 

 
19

  

Management believes that current trends toward lower capital investment in start-up companies, volatility in Outdoor, Wicker, Patio, Garden Rattan Furniture distribution market pose the most significant challenges to the Company’s success over the next year and in future years. Additionally, the Company will have to meet all the financial disclosure and reporting requirements associated with being a publicly reporting company. The Company’s management will have to spend additional time on policies and procedures to make sure it is compliant with various regulatory requirements, especially that of Section 404 of the Sarbanes-Oxley Act of 2002. This additional corporate governance time required of management could limit the amount of time management has to implement is business plan and impede the speed of its operations.

 

SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars.

 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.

 

Fixed Assets

 

Fixed assets are initially recognized recorded at cost.Gains or losses on disposals are reflected as gain or loss in the period of disposal.The cost of improvements that extend the life of plant and equipment are capitalized.These capitalized costs may include structural improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.

 

Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets. Buildings are depreciated over 15 years.

 

Fair Value of Financial Instruments

 

ASC 825, “Disclosures about Fair Value of Financial Instruments”, requires disclosure of fair value information about financial instruments. ASC 820, “Fair Value Measurements” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of August 31, 2014.

 

 
20

 

The respective carrying values of certain on-balance-sheet financial instruments approximate their fair values. These financial instruments include cash, accrued liabilities and notes payable. Fair values were assumed to approximate carrying values for these financial instruments since they are short term in nature and their carrying amounts approximate fair value.

 

Basic and Diluted Earnings Per Share

 

The Company computes earnings per share in accordance with ASC 260-10-45 “Earnings per Share”, which requires presentation of both basic and diluted earnings per share on the face of the statement of operations. Basic earnings per share is computed by dividing net earnings available to common stockholders by the weighted average number of outstanding common shares during the period.  Diluted earnings per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive earnings per share excludes all potential common shares if their effect is anti-dilutive. The Company has no potential dilutive instruments, and therefore, basic and diluted earnings per share are equal.

  

Revenue Recognition

 

The Company follows the guidelines of ASC 605-15 for revenue recognition. Revenue is recognized when the product has been prepaid by the customer, shipped from either our office or one of our vendors and the product has been delivered to, or picked up by, the customer.

 

Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best assessment of estimated current taxes to be paid. Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we will consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, tax-planning strategies, and results of recent operations.  

 

Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and our effective tax rate in the future.

 

The Company will recognize interest accrued related to unrecognized tax benefits and penalties as income tax expense; however we do not have any to report as of the date of these financial statements.

 

Recent Accounting Pronouncements

 

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.

 

 
21

  

DESCRIPTION OF BUSINESS

 

General

 

EMERALD DATA INC. was incorporated in the State of Nevada as a for-profit company on August 15, 2014 and established a fiscal year end of August 31. We have revenues of $101,636, assets of $45,524 and have incurred net gains of $1 0,799 for the period from our inception on August 15, 2014 to February 28, 2015. We are a development-stage company formed to develop and distribute our product to the furniture industry. To date, we have had limited operations. We have developed our business plan, and executed contracts with J and K Industrial Limited, LINHAI FEELWAY LEISURE PRODUCTS CO., Magic Style International Co., Ltd., Ningbo Grand Ocean International CO., Ltd., NINGBO JIADA LEISURE PRODUCTS CO., LTD. and Patio Design. These companies were engaged as independent contractors for the specific purpose of developing, manufacturing and supplying products for us. As of the date of the financial statements included in this filing, February 28, 2015 we had purchased products from LINHAI FEELWAY LEISURE PRODUCTS CO. for the sales revenue generated during that period. Our sales to date have been to one customer, Furniture Direct. We do not have any other customers and we cannot guarantee we ever will have any other customers. Even if we obtain more customers, there is no guarantee that we will generate a profit. If we cannot generate a profit, we will have to suspend or cease operations.

  

Product

 

During August 2014, EMERALD DATA INC. executed contracts with J and K Industrial Limited, LINHAI FEELWAY LEISURE PRODUCTS CO., Magic Style International Co., Ltd., Ningbo Grand Ocean International CO., Ltd., NINGBO JIADA LEISURE PRODUCTS CO., LTD. and Patio Design. All are manufacturing companies having principal offices in China. These companies were engaged as independent contractors for the specific purpose of developing, manufacturing and supplying products for us. EMERALD DATA INC. will then distribute these Outdoor, Wicker, Patio, Garden Rattan Furniture to our clients. 

  

We are currently selling “off the shelf” products that are offered by our suppliers. If we are successful in our offering we will begin to develop our own furniture and also offer clients the ability to custom design their own products. 

 

Our table sets, chairs, sofas and other furniture products will come with a 1 year warranty. We plan on expanding our product selection in the future. General market research done by our director shows table sets, chairs, sofas and other furniture similar to those we will offer are very popular outdoors in restaurants, resorts, private homes or just as stand-alone products. Our director conducted limited market research and talked to restaurant owners and some resorts buyers. His conclusion was that what we offer is what they are looking for, at fair price and high quality.

  

Target Market

 

It is our belief based on management’s observations and information gleaned from major USA magazines (Home magazines) that contemporary (latest trend) furniture table sets, chairs, sofas and other furniture have increased in popularity over time, and they have caused significant impact upon popular culture and have spawned many fads. The unfortunate side of contemporary, or latest trend, table sets, chairs, sofas and other furniture is that they are quickly replaced by the-next-best-thing. Quick developments of technology has stock continuously changing with popularity. The simple and easy to use furniture are set to provide the customers with the product they seek with no bells and whistles. This helps to keep the cost of furniture low. This contemporary market is our target market.

 

 
22

  

Industry analysis

 

The furniture industry is an established structure of distributors, route operators and family furniture centers. In North America, there are several associations such as National Furniture Association www.nationalfurnitureassociation.com and International Furnishings and Design Association www.ifda.com. Internationally, there are similar associations in most developed countries. Each of these organizations has members, each being a potential customer for EMERALD DATA INC. platform. In addition to the “organized” part of the industry, there are many smaller operators that can be reached via industry magazine advertising and direct contact. However, there is no assurance that we will be successful in finding any potential customers.

 

Marketing

 

Trade shows:

 

In North America, there are several major trade shows in the furniture industry, such as Dining By Design, Home and Landscaping Show. Trade show marketing will be a key component of our overall marketing campaign. We intend to present at a major industry trade show within 7-12 months after the completion of our offering. The average trade show booth costs about $3,500 and $1,000 to deliver goods.

   

Direct contact with distributors

 

We have identified some of distributors of Outdoor, Wicker, Patio, Garden Rattan Furniture in the U.S.A., and intend to market directly to these distributors.

 

Industry advertising

 

We intend to advertise online and using ads in industry-related magazines. Some sites and industry media have already been identified. A media advertising campaign will coincide with our Trade Show marketing campaign.

 

Freight

 

Product availability is also a key component of sales, especially when it comes to revenue-generating product. We have researched delivery methods, cost and estimated delivery times to all major markets. Once we begin designing our own furniture and not just buying from existing product from the manufacturers, we anticipate 25 days delivery time to the USA from China.

 

Contracts

 

During August 2014, EMERALD DATA INC. executed contracts with J and K Industrial Limited, LINHAI FEELWAY LEISURE PRODUCTS CO., Magic Style International Co., Ltd., Ningbo Grand Ocean International CO., Ltd., NINGBO JIADA LEISURE PRODUCTS CO., LTD. and Patio Design. All are manufacturing companies having principal offices in China. These companies were engaged as independent contractors for the specific purpose of developing, manufacturing and supplying products for us under the terms and conditions contained in each agreement.

 

 
23

  

Revenue

 

-

Our revenue will be 10-30 % mark up: depending on quantity of the order.

-

Manufacturer gives us 90 days to pay an invoice and we give to our customers 30- 60 days depending on a quantity of the order to pay their invoices which allows us to make sales without initial investment for the furniture.

-

We will not keep warehousing and shipping within the country because all the products will be going directly to our clients from the manufacturer eliminating our storage costs.

  

Competition

 

There are few barriers of entry in the Outdoor, Wicker, Patio, Garden Rattan Furniture distribution business and level of competition is extremely high. There are many domestic and international distributors of this type of furniture. We will be in direct competition with them. Many large distributors have greater financial capabilities than us and will be able to provide more favorable services to the potential customers. Many of these companies may have a greater, more established customer base than us. We will likely lose business to such companies. Also, many of these companies will be able to afford to offer better prices for similar furniture than us which may also cause us to lose business. 

  

Employees

 

We are a development stage company and currently have no employees, other than Janis Kalnins, our president and director. We intend to hire a sales representative if we sell all the shares in this offering.

 

Offices

 

Our principal executive offices are located at Atbrivosanas Aleja 5, Rezekne, Latvia, which we purchased on August 26, 2014 for $14,000. Our phone number is (702) 757-1148.

 

Government Regulation

 

We will be required to comply with all regulations, rules and directives of governmental authorities and agencies applicable to the furniture distribution business in any jurisdiction which we would conduct activities. We do not believe that regulation will have a material impact on the way we conduct our business.

 

Legal Proceedings 

 

We are not currently a party to any legal proceedings, and we are not aware of any pending or potential legal actions.

 

 
24

  

DIRECTORS, EXECUTIVE OFFICERS, PROMOTER AND CONTROL PERSONS

 

The names, ages and titles of our executive officers and directors are as follows:

 

Name and Address of Executive Officer and/or Director

 

Age

 

Position

         

Janis Kalnins

Atbrivosanas Aleja 5, Rezekne, Latvia

 

50

 

President, Treasurer and Director

(Principal Executive, Financial and Accounting Officer)

 

Janis Kalnins has acted as our President, Treasurer and sole Director since our incorporation on August 15, 2014.

 

Mr. Kalnins education:

 

-

University of Latvia, Riga,Latvia- 1990

  

Mr. Kalnins work experience:

 

-

Furniture designer 1989-2009

-

Furniture Designers Association, Riga, Latvia 2009-2011

-

Furniture Showroom Owner 2011-2014

  

For last three years he has been managing his own furniture showroom business.

 

Based on Mr. Kalnins experience at managing his own furniture showroom business for the past three years and his extensive history in designing furniture, we concluded that he is best person to run our company.

 

During the past ten years, Mr. Kalnins has not been the subject to any of the following events:

 

1.

Any bankruptcy petition filed by or against any business of which Mr. Kalnins was a general partner or executive officer either at the time of the bankruptcy or within two years prior to that time.

2.

Any conviction in a criminal proceeding or being subject to a pending criminal proceeding.

3.

An order, judgment, or decree, not subsequently reversed, suspended or vacated, or any court of competent jurisdiction, permanently or temporarily enjoining, barring, suspending or otherwise limiting Mr. Kalnins’ involvement in any type of business, securities or banking activities.

4.

Found by a court of competent jurisdiction (in a civil action), the Securities and Exchange Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended or vacated.

  

TERM OF OFFICE

 

Directors iare appointed to hold office until the next annual meeting of our stockholders or until his respective successor is elected and qualified, or until he resigns or is removed in accordance with the provisions of the Nevada Revised Statues. Officers are appointed by our Board of Directors and hold office until removed by the Board or until their resignation.

 

 
25

  

DIRECTOR INDEPENDENCE

 

Our board of directors is currently composed of one member, Janis Kalnins, who does not qualify as an independent director in accordance with the published listing requirements of the NASDAQ Global Market. The NASDAQ independence definition includes a series of objective tests, such as that the director is not, and has not been for at least three years, one of our employees and that neither the director, nor any of his family members has engaged in various types of business dealings with us. In addition, our board of directors has not made a subjective determination as to each director that no relationships exist which, in the opinion of our board of directors, would interfere with the exercise of independent judgment in carrying out the responsibilities of a director, though such subjective determination is required by the NASDAQ rules. Had our board of directors made these determinations, our board of directors would have reviewed and discussed information provided by the directors and us with regard to each director’s business and personal activities and relationships as they may relate to us and our management.

 

EXECUTIVE COMPENSATION

 

MANAGEMENT COMPENSATION

 

The following tables set forth certain information about compensation paid, earned or accrued for services by our President, and Secretary (collectively, the “Named Executive Officers”) from inception on August 15, 2014  until February 28, 2015:

 

Summary Compensation Table

 

Name and 

Principal

Position

 

Year

  Salary
($)
    Bonus
($)
    Stock Awards
($)
    Option Awards
($)
    Non-Equity Incentive Plan Compensation ($)     Nonqualified Deferred Compensation ($)     All Other Compensation ($)    

Total
($)

 
                                     

Janis Kalnins , President and Treasurer

 

 August 15, 2014  to Feb 28, 2015

   

23,333

     

-0-

     

-0-

     

-0-

     

-0-

     

-0-

     

-0-

     

13,333

 

 

There are no current employment agreement between the company and its officer.

 

Mr. Kalnins currently devotes approximately twenty hours per week to manage the affairs of the Company. For the six months ended February 28, 2015 the Company accrued $20,000 in management salary. 

   

There are no annuity, pension or retirement benefits proposed to be paid to the officer or director or employees in the event of retirement at normal retirement date pursuant to any presently existing plan provided or contributed to by the company or any of its subsidiaries, if any.

 

Director Compensation

 

The following table sets forth director compensation as of February 28, 2015:

  

Name

  Fees Earned or Paid in Cash
($)
    Stock Awards
($)
   

Option Awards
($)

    Non-Equity Incentive Plan Compensation ($)     Nonqualified Deferred Compensation Earnings
($)
    All Other Compensation ($)     Total
($)
 
                             

Janis Kalnins

   

-0-

     

-0-

     

-0-

     

-0-

     

-0-

     

-0-

     

-0-

 

  

 
26

  

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

 

Janis Kalnins will not be paid for any underwriting services that he performs on our behalf with respect to this offering.

 

The Company's sole officer and director is involved in other business activities and may in the future, become involved in other business opportunities as they become available.

 

On August 25, 2014, we issued a total of 4,000,000 shares of restricted common stock to Janis Kalnins, our president and director in consideration of $4,000.

 

During the six months ended February 28, 2015 the director of the Company advanced the Company $1 7 0. The balance on the loan from the director at February 28, 2015 is $170. The loan bears no interest and is payable on demand.

 

During the six months ended February 28, 2015 the Company accrued $ 2 0,000 in payroll expenses for the Company’s sole officer.

 

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

 

The following table sets forth certain information concerning the number of shares of our common stock owned beneficially as of February 28, 2015 by: (i) each person (including any group) known to us to own more than five percent (5%) of any class of our voting securities, (ii) our director, and or (iii) our officer. Unless otherwise indicated, the stockholder listed possesses sole voting and investment power with respect to the shares shown.

  

Title of Class

 

Name and Address of

Beneficial Owner

 

Amount and Nature of 

Beneficial Ownership

  Percentage  
             

Common Stock

 

Janis Kalnins

Atbrivosanas Aleja 5, Rezekne, Latvia

 

4,000,000 shares of common stock (direct)

   

100

%

 

(1) A beneficial owner of a security includes any person who, directly or indirectly, through any contract, arrangement, understanding, relationship, or otherwise has or shares: (i) voting power, which includes the power to vote, or to direct the voting of shares; and (ii) investment power, which includes the power to dispose or direct the disposition of shares. Certain shares may be deemed to be beneficially owned by more than one person (if, for example, persons share the power to vote or the power to dispose of the shares). In addition, shares are deemed to be beneficially owned by a person if the person has the right to acquire the shares (for example, upon exercise of an option) within 60 days of the date as of which the information is provided. In computing the percentage ownership of any person, the amount of shares outstanding is deemed to include the amount of shares beneficially owned by such person (and only such person) by reason of these acquisition rights. As of  February 28, 2015, there were 4,000,000 shares of our common stock issued and outstanding.

 

PLAN OF DISTRIBUTION

 

EMERALD DATA INC. has 4,000,000 shares of common stock issued and outstanding as of the date of this prospectus. The Company is registering an additional of 4,000,000 shares of its common stock for sale at the price of $0.04 per share. There is no arrangement to address the possible effect of the offering on the price of the stock.

 

In connection with the Company’s selling efforts in the offering, Janis Kalnins will not register as a broker-dealer pursuant to Section 15 of the Exchange Act, but rather will rely upon the “safe harbor” provisions of SEC Rule 3a4-1, promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Generally speaking, Rule 3a4-1 provides an exemption from the broker-dealer registration requirements of the Exchange Act for persons associated with an issuer that participate in an offering of the issuer’s securities. Mr. Kalnins is not subject to any statutory disqualification, as that term is defined in Section 3(a)(39) of the Exchange Act. Mr. Kalnins will not be compensated in connection with his participation in the offering by the payment of commissions or other remuneration based either directly or indirectly on transactions in our securities. Mr. Kalnins is not, nor has he been within the past 12 months, a broker or dealer, and he is not, nor has he been within the past 12 months, an associated person of a broker or dealer. At the end of the offering, Mr. Kalnins will continue to primarily perform substantial duties for the Company or on its behalf otherwise than in connection with transactions in securities. Mr. Kalnins will not participate in selling an offering of securities for any issuer more than once every 12 months other than in reliance on Exchange Act Rule 3a4-1(a)(4)(i) or (iii).

 

 
27

  

EMERALD DATA INC. will receive all proceeds from the sale of the 4,000,000 shares being offered. The price per share is fixed at $0.04 for the duration of this offering. Although our common stock is not listed on a public exchange or quoted over-the-counter, we intend to seek to have our shares of common stock quoted on the Over-the Counter Bulletin Board. In order to be quoted on the OTC Bulletin Board, a market maker must file an application on our behalf in order to make a market for our common stock. There can be no assurance that a market maker will agree to file the necessary documents with FINRA, nor can there be any assurance that such an application for quotation will be approved. However, sales by the Company must be made at the fixed price of $0.04 until a market develops for the stock.

 

The Company’s shares may be sold to purchasers from time to time directly by and subject to the discretion of the Company. Further, the Company will not offer its shares for sale through underwriters, dealers, agents or anyone who may receive compensation in the form of underwriting discounts, concessions or commissions from the Company and/or the purchasers of the shares for whom they may act as agents. The shares of common stock sold by the Company may be occasionally sold in one or more transactions; all shares sold under this prospectus will be sold at a fixed price of $0.04 per share.

 

In order to comply with the applicable securities laws of certain states, the securities will be offered or sold in those only if they have been registered or qualified for sale; an exemption from such registration or if qualification requirement is available and with which EMERALD DATA INC. has complied.

 

In addition and without limiting the foregoing, the Company will be subject to applicable provisions, rules and regulations under the Exchange Act with regard to security transactions during the period of time when this Registration Statement is effective.

 

EMERALD DATA INC. will pay all expenses incidental to the registration of the shares (including registration pursuant to the securities laws of certain states) which we expect to be $8,850.

 

Procedures for Subscribing

 

If you decide to subscribe for any shares in this offering, you must

 

-

execute and deliver a subscription agreement; and

-

deliver a check or certified funds to us for acceptance or rejection.

 

All checks for subscriptions must be made payable to “EMERALD DATA INC.” The Company will deliver stock certificates attributable to shares of common stock purchased directly to the purchasers within ninety (90) days of the close of the offering. 

 

Right to Reject Subscriptions

 

We have the right to accept or reject subscriptions in whole or in part, for any reason or for no reason. All monies from rejected subscriptions will be returned immediately by us to the subscriber, without interest or deductions. Subscriptions for securities will be accepted or rejected with letter by mail within 48 hours after we receive them.  

 

DESCRIPTION OF SECURITIES

 

GENERAL

 

Our authorized capital stock consists of 75,000,000 shares of common stock, par value $0.001 per share. As of  February 28, 2015, there were 4,000,000 shares of our common stock issued and outstanding those were held by our president and director, Janis Kalnins, registered stockholder of record.

  

COMMON STOCK

 

The following is a summary of the material rights and restrictions associated with our common stock.

 

The holders of our common stock currently have (i) equal ratable rights to dividends from funds legally available therefore, when, as and if declared by the Board of Directors of the Company; (ii) are entitled to share ratably in all of the assets of the Company available for distribution to holders of common stock upon liquidation, dissolution or winding up of the affairs of the Company (iii) do not have preemptive, subscription or conversion rights and there are no Our or sinking fund provisions or rights applicable thereto; and (iv) are entitled to one non-cumulative vote per share on all matters on which stock holders may vote. Please refer to the Company’s Articles of Incorporation, Bylaws and the applicable statutes of the State of Nevada for a more complete description of the rights and liabilities of holders of the Company’s securities.

 

 
28

  

PREFERRED STOCK

 

We do not have an authorized class of preferred stock.

 

SHARE PURCHASE WARRANTS

 

We have not issued and do not have any outstanding warrants to purchase shares of our common stock.

 

OPTIONS

 

We have not issued and do not have any outstanding options to purchase shares of our common stock.

 

CONVERTIBLE SECURITIES

 

We have not issued and do not have any outstanding securities convertible into shares of our common stock or any rights convertible or exchangeable into shares of our common stock.

 

ANTI-TAKEOVER LAW

 

Currently, we have no Nevada shareholders and since this offering will not be made in the State of Nevada, no shares will be sold to its residents. Further, we do not do business in Nevada directly or through an affiliate corporation and we do not intend to do so. Accordingly, there are no anti-takeover provisions that have the affect of delaying or preventing a change in our control.

 

DIVIDEND POLICY

 

We have never declared or paid any cash dividends on our common stock. We currently intend to retain future earnings, if any, to finance the expansion of our business. As a result, we do not anticipate paying any cash dividends in the foreseeable future.

 

INDEMNIFICATION

 

Articles XII of our Bylaws provides the following indemnification for our directors, officers, employees and agents:

 

a)

The Directors shall cause the Corporation to indemnify a Director or former Director of the Corporation and the Directors may cause the Corporation to indemnify a director or former director of a corporation of which the Corporation is or was a shareholder and the heirs and personal representatives of any such person against all costs, charges and expenses, including an amount paid to settle an action or satisfy a judgment, actually and reasonably incurred by him or them including an amount paid to settle an action or satisfy a judgment inactive criminal or administrative action or proceeding to which he is or they are made a party by reason of his or her being or having been a Director of the Corporation or a director of such corporation, including an action brought by the Corporation or corporation. Each Director of the Corporation on being elected or appointed is deemed to have contracted with the Corporation on the terms of the foregoing indemnity.

 

 

b)

The Directors may cause the Corporation to indemnify an officer, employee or agent of the Corporation or of a corporation of which the Corporation is or was a shareholder (notwithstanding that he is also a Director), and his or her heirs and personal representatives against all costs, charges and expenses incurred by him or them and resulting from his or her acting as an officer, employee or agent of the Corporation or corporation. In addition the Corporation shall indemnify the Secretary or an Assistance Secretary of the Corporation (if he is not a full time employee of the Corporation and notwithstanding that he is also a Director), and his or her respective heirs and legal representatives against all costs, charges and expenses incurred by him or them and arising out of the functions assigned to the Secretary by the Corporation Act or these Articles and each such Secretary and Assistant Secretary, on being appointed is deemed to have contracted with the Corporation on the terms of the foregoing indemnity.

    

c)

The Directors may cause the Corporation to purchase and maintain insurance for the benefit of a person who is or was serving as a Director, officer, employee or agent of the Corporation or as a director, officer, employee or agent of a corporation of which the Corporation is or was a shareholder and his or her heirs or personal representatives against a liability incurred by him as a Director, officer, employee or agent.

  

 
29

  

As to indemnification for liabilities arising under the Securities Act of 1933, as amended, for a director, officer and/or person controlling EMERALD DATA INC., we have been informed that in the opinion of the Securities and Exchange Commission such indemnification is against public policy and unenforceable.

 

INTERESTS OF NAMED EXPERTS AND COUNSEL

 

No expert or counsel named in this prospectus as having prepared or certified any part of this Prospectus or having given an opinion upon the validity of the securities being registered or upon other legal matters in connection with the registration or offering of the common stock was employed on a contingency basis, or had, or is to receive, in connection with the offering, a substantial interest, directly or indirectly, in the Company or any of its parents or subsidiaries. Nor was any such person connected with EMERALD DATA INC. or any of its parents or subsidiaries as a promoter, managing or principal underwriter, voting trustee, director, officer, or employee.

 

EXPERTS

 

Law Offices of W.Scott Lawler, attorney with BOOTH UDALL FULLER, PLC, has rendered an opinion with respect to the validity of the shares of common stock covered by this prospectus.

 

Terry L. Johnson, CPA, independent registered public accountant, has audited our financial statements for the year ended August 31, 2014 which is included in this prospectus and registration statement to the extent and for the periods set forth in his audit report. Terry L. Johnson, CPA has presented his report with respect to our audited financial statements.

 

On June 4, 2015, the Board of Directors dismissed Terry L. Johnson, CPA, the company’s independent registered public account firm. The report of Terry L. Johnson, CPA on the Company's financial statements for the year ended August 31, 2014 or subsequent interim periods did not contain an adverse opinion or disclaimer of opinion, nor was qualified or modified as to uncertainty, audit scope or accounting principles, except that the audited financial statements contained in the Registration Statement on Form S-1 for the fiscal year ended August 31, 2014 included a going concern qualification.

 

There were no disagreements with Terry L. Johnson, CPA whether or not resolved, on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which, if not resolved to Terry L. Johnson CPA's satisfaction, would have caused it to make reference to the subject matter of the disagreement in connection with its report on the registrant's financial statements.

 

We requested that Terry L. Johnson, CPA furnish us with a letter addressed to the Securities and Exchange Commission stating whether it agrees with the above statements. We were unable to obtain the letter from Terry L. Johnson, CPA.

 

On June 4, 2015, we engaged Yichien Yeh, CPA as our independent accountant. During the most recent fiscal year (since inception) and the interim periods preceding the engagement, we had not consulted Yichien Yeh, CPA regarding any of the matters set forth in Item 304(a)(2)(i) or (ii) of Regulation S-K. 

 

Yichien Yeh, CPA, independent registered public accountant, has reviewed our financial statements for the six months ended February 28 , 2015 which are included in this prospectus and registration statement .

  

AVAILABLE INFORMATION

 

We have not previously been required to comply with the reporting requirements of the Securities Exchange Act. We have filed with the SEC a registration statement on Form S-1 to register the securities offered by this prospectus. For future information about us and the securities offered under this prospectus, you may refer to the registration statement and to the exhibits filed as a part of the registration statement. In addition, after the effective date of this prospectus, we will be required to file annual, quarterly and current reports, or other information with the SEC as provided by the Securities Exchange Act. You may read and copy any reports, statements or other information we file at the SEC’s public reference facility maintained by the SEC at 100 F Street, N.E., Washington, D.C. 20549. Our SEC filings are available to the public through the SEC Internet site at www.sec.gov. 

 

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON

ACCOUNTING AND FINANCIAL DISCLOSURE

 

On June 4, 2015, the Board of Directors dismissed Terry L. Johnson, CPA, the company’s independent registered public account firm. The report of Terry L. Johnson, CPA on the Company's financial statements for the year ended August 31, 2014 or subsequent interim periods did not contain an adverse opinion or disclaimer of opinion, nor was qualified or modified as to uncertainty, audit scope or accounting principles, except that the audited financial statements contained in the Registration Statement on Form S-1 for the fiscal year ended August 31, 2014 included a going concern qualification.

 

There were no disagreements with Terry L. Johnson, CPA whether or not resolved, on any matter of accounting principles or practices, financial statement disclosure, or auditing scope or procedure, which, if not resolved to Terry L. Johnson CPA's satisfaction, would have caused it to make reference to the subject matter of the disagreement in connection with its report on the registrant's financial statements.

 

We requested that Terry L. Johnson, CPA furnish us with a letter addressed to the Securities and Exchange Commission stating whether it agrees with the above statements. We were unable to obtain the letter from Terry L. Johnson, CPA.

 

On June 4, 2015, we engaged Yichien Yeh, CPA as our independent accountant. During the most recent fiscal year (since inception) and the interim periods preceding the engagement, we had not consulted Yichien Yeh, CPA regarding any of the matters set forth in Item 304(a)(2)(i) or (ii) of Regulation S-K.

 

 
30

  

FINANCIAL STATEMENTS

 

Our fiscal year end is August 31. We will provide audited financial statements to our stockholders on an annual basis; the statements will be prepared by us and audited by our independent registered public accounting firm.

 

Our restated audited financial statements from inception to August 31, 2014, immediately follow as well as our reviewed financial statements for the quarter ended February 28, 2015.

  

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

 

FINANCIAL STATEMENTS (RESTATED)

  

AUGUST 31, 2014

 

 
31

  

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

 

TABLE OF CONTENTS

 

AUGUST 31, 2014 (Restated)

 

Report of Independent Register Public Accounting Firm

 

F-2

 
       

Balance Sheet as of August 31, 2014

 

F-3

 
       

Statement of Operations for the period from August 15, 2014 (Date of Inception) to August 31, 2014

 

F-4

 
       

Statement of Stockholders’ Equity as of August 31, 2014

 

F-5

 
       

Statement of Cash Flows for the period from August 15, 2014 (Date of Inception) to August 31, 2014

 

F-6

 
       

Notes to the Financial Statements

 

F-7

 

 

 
F-1

  

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

To The Board of Directors and shareholders of 

Emerald Data, Inc.

Rezekne, Latvia

 

I have audited the accompanying balance sheets of Emerald Data, Inc. (the “Company”) as of August 31, 2014 and the related statements of operations, stockholders’ deficit and cash flows for the period August 15 to August 31, 2014, and the related notes to the consolidated financial statements.

 

Management’s Responsibility for Financial Statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United State of America; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

My responsibility is to express an opinion on these financial statements based on my audits. I conducted my audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that I plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor was I engaged to perform, an audit of its internal control over financial reporting. My audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, I express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation.I believe that my audits provide a reasonable basis for my opinion.

 

Opinion

 

In my opinion, the financial statements referred to above present fairly, in all material respects, the consolidated financial position of the Company as of August 31, 2014 and the results of its operations and its cash flows for the sixteen days ended August 31, 2014, in conformity with accounting principles generally accepted in the United States of America.

 

Emphasis of Matter

 

The accompanying financial statements have been prepared assuming that the Company will continue as a going concern. The Company had limited operations during the period from August 15, 2014 (date of inception) to August 31, 2014 with a net gain of $10,228. There is no guarantee that the Company will continue to generate revenues. This condition raises substantial doubt about the Company’s ability to continue as a going concern. The Company is currently in the development stage. Management believes that the Company’s current cash of $228, the proceeds from the proposed offering pursuant to the Registration Statement on Form S-1 and anticipated revenues will be sufficient to cover the expenses they will incur during the next twelve months.

 

/s/ Terry L. Johnson, CPA 

Casselberry, Florida 

November 24, 2014 

Restated January 29, 2015

 

 
F-2

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

BALANCE SHEETS

 

   

August 31, 2014

 
       

ASSETS

       

CURRENT ASSETS

     

Cash

  $ 228  
         

FIXED ASSETS

       

Buildings and Land

    14,000  
         

TOTAL ASSETS

  $ 14,228  
         

LIABILITIES AND STOCKHOLDERS' EQUITY

         

LIABILITIES

       

Current Liabilities:

       

Accrued salary

  $ 3,333  

Income tax payable

    2,700  
      6,033  

STOCKHOLDERS' EQUITY

       
         

Common stock:authorized 75,000,000; $0.001 par value;

       

4,000,000 shares issued and outstanding at August 31, 2014

    4,000  

Income (Deficit) accumulated during the development stage

    4,195  
         

Total Stockholders' Equity

    8,195  
         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 14,228  

 

The accompanying notes are an integral part of these financial statements

 

 
F-3

 

EMERALD DATA INC.

 

(A DEVELOPMENT STAGE COMPANY)

 

STATEMENTS OF OPERATIONS

 
     
    From Inception  
    (August 15, 2014) to  
    August 31, 2014  

Income:

   
     

Revenue

  $ 40,600  
         

Cost of Goods Sold:

       

Furniture Purchases

    30,300  
         

Gross Profit

    10,300  
         

Operating Expenses:

       
         

General and administrative

    3,405  
         

Total Expenses

    3,405  

Net income before income tax provision

    6,895  
         

Provision for income tax

    2,700  
         

Net gain (loss) for the period

  $ 4,195  

Net loss per share:

       

Basic and diluted

  $ 0.00  
         

Weighted average number of shares outstanding:

       

Basic and diluted

    4,000,000  

 

The accompanying notes are an integral part of these financial statements

 

 
F-4

 

EMERALD DATA INC.

 

(A DEVELOPMENT STAGE COMPANY)

 

STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (Audited)

 

From Inception August 15, 2014 to August 31, 2014

 
                               
                               
                         
    Common Stock                

Total

 
   

Number of

         

Additional

   

Accumulated

   

Shareholders'

 
   

Shares

   

Par Value

   

Paid in Capital

   

Gain (Loss)

   

Equity

 
                               

Balance, August 15, 2014 (Inception)

    -     $ -     $ -     $ -     $ -  
                                         

Common Shares issued:

                                       

for cash on August 25, 2014

    4,000,000       4,000       -               4,000  
                                         

Net gain (loss)

    -       -       -       4,195       4,195  

Balance, July 31, 2013

    4,000,000     $ 4,000     $ -     $ 4,195     $ 8,195  

 

The accompanying notes are an integral part of these financial statements

 

 
F-5

 

EMERALD DATA INC.

 

(A DEVELOPMENT STAGE COMPANY)

 

STATEMENTS OF CASH FLOWS (Audited)

 
     
     
    From inception  
    (August 15, 2014) to  
    August 31, 2014  

Operating activities:

   
     

Net gain (loss)

  $ 4,195  

Adjustment to reconcile net loss to net cash provided by operations:

       
         

Changes in assets and liabilities:

       

Accrued salary

    3,333  

Income tax payable

    2,700  

Building and Land

    (14,000 )
         

Net cash provided by operating activities

    (3,772 )
         

Financing activities:

       
         

Proceeds from issuance of common stock

    4,000  
         

Net cash provided by financing activities

    4,000  
         

Net increase in cash

    228  
         

Cash, beginning of period

    -  
         

Cash, end of period

  $ 228  
         

Supplemental disclosure of cash flow information:

       
         

Cash paid during the period

       
         

Taxes

  $ -  

Interest

  $ -  

 

The accompanying notes are an integral part of these financial statements

 

 
F-6

 

Emerald Data Inc.

Notes to the Financial Statements

August 31, 2014 

 

Note 1: Organization and Basis of Presentation

 

Emerald Data Inc. (the “Company”) is a for profit corporation established under the corporate laws of the State of Nevada on August 15, 2014.

 

The Company is in the development phase and intends to be in the business of distributing Outdoor, Wicker, Patio and Garden Rattan Furniture. As such, the Company is subject to all risks inherent to the establishment of a start-up business enterprise.

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars. The Financial Statements and related disclosures as of August 31, 2014 are audited pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Unless the context otherwise requires, all references to “Emerald,” “we,” “us,” “our” or the “Company” are to Emerald Data Inc.

 

Note 2: Significant Accounting Policies and Recent Accounting Pronouncements

 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.

 

Fair Value of Financial Instruments

 

ASC 825, “Disclosures about Fair Value of Financial Instruments”, requires disclosure of fair value information about financial instruments. ASC 820, “Fair Value Measurements” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of August 31, 2014.

 

The respective carrying values of certain on-balance-sheet financial instruments approximate their fair values.  These financial instruments include cash, accrued liabilities and notes payable.  Fair values were assumed to approximate carrying values for these financial instruments since they are short term in nature and their carrying amounts approximate fair value.

 

Basic and Diluted Loss Per Share

 

The Company computes earnings (loss) per share in accordance with ASC 260-10-45 “Earnings per Share”, which requires presentation of both basic and diluted earnings per share on the face of the statement of operations. Basic earnings (loss) per share is computed by dividing net earnings (loss) available to common stockholders by the weighted average number of outstanding common shares during the period. Diluted earnings (loss) per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive earnings (loss) per share excludes all potential common shares if their effect is anti-dilutive. The Company has no potential dilutive instruments, and therefore, basic and diluted earnings (loss) per share are equal.

 

 
F-7

 

Emerald Data Inc. 

Notes to the Financial Statements 

August 31, 2014 

 

Revenue Recognition

 

The Company follows the guidelines of ASC 605-15 for revenue recognition. Revenue is recognized when the product has been prepaid by the customer, shipped from either our office or one of our vendors and the product has been delivered to, or picked up by, the customer. 

 

Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

Recent Accounting Pronouncements

 

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.

 

Note 3: Concentrations

 

Initial sales are concentrated with one client.  Sales are made without collateral and the credit-related losses are insignificant or non-existent. Accordingly, there is no provision made to include an allowance for doubtful accounts.

 

Note 4: Legal Matters

 

The Company has no known legal issues pending.

 

Note 5: Capital Stock

 

On August 15, 2014 the Company authorized 75,000,000 shares of common stock with a par value of $0.001 per share.

 

On August 25, 2014 the Company issued 4,000,000 shares of common stock for a purchase price of $0.001 per share to its sole director. The Company received proceeds of $4,000.00 from the sale of the common stock.

 

As of August 31, 2014 there were no outstanding stock options or warrants.

 

 
F-8

 

Emerald Data Inc. 

Notes to the Financial Statements 

August 31, 2014  

 

Note 6: Income Taxes

 

The Company uses the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled.

 

The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

The Company shows and income tax expense of $2,700. The rate was as follows:

 

Federal   34 %
State     5 %
    39 %

 

 

Note 7: Related Party Transactions

 

The director of the Company provides office space and services free of charge. The Company's sole officer and director is involved in other business activities and may in the future, become involved in other business opportunities as they become available.

 

Note 8: Subsequent Events

 

The Company has evaluated events subsequent through the date these financial statements have been issued to assess the need for potential recognition or disclosure in this report. Such events were evaluated through the date these financial statements were available to be issued. Based upon this evaluation, it was determined that no subsequent events occurred that require recognition or disclosure in the financial statements.

 

 
F-9

 

Emerald Data Inc. 

Notes to the Financial Statements 

August 31, 2014  

 

Note 9: Going Concern

 

The accompanying financial statements and notes have been prepared assuming that the Company will continue as a going concern.

 

The Company had limited operations during the period from August 15, 2014 (date of inception) to August 31, 2014 with a net gain of $4,195.  There is no guarantee that the Company will continue to generate revenues.  This condition raises substantial doubt about the Company’s ability to continue as a going concern.  The Company is currently in the development stage.  Management believes that the Company’s current cash of $228, the proceeds from the proposed offering pursuant to the Registration Statement on Form S-1 and anticipated revenues will be sufficient to cover the expenses they will incur during the next twelve months.

 

Note 10:  Restatement

 

The financial statements were restated to reflect accrued salary of  $3,333 and provision for income tax of $2,700.

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

BALANCE SHEETS

 

    Restated         Restated  
    August 31, 2014     Restatement     August 31, 2014  

ASSETS

           
             

CURRENT ASSETS

           

Cash

  $ 228             228  
                       

FIXED ASSETS

                     

Buildings and Land

    14,000             14,000  
                       

TOTAL ASSETS

  $ 14,228             14,228  
                       

LIABILITIES AND STOCKHOLDERS' EQUITY

                     
                       

LIABILITIES

                     

Current Liabilities:

                     

Accrued salary

  $ -       3,333       3,333  

Income tax payable

    -       2,700       2,700  
      -               6,033  
                         

STOCKHOLDERS' EQUITY

                       
                         

Common stock:authorized 75,000,000; $0.001 par value;

                       

4,000,000 shares issued and outstanding at August 31, 2014

    4,000               4,000  

Income (Deficit) accumulated during the development stage

    10,228       (6,033 )     4,195  
                         

Total Stockholders' Equity

    14,228       (6,033 )     8,195  
                         

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 14,228               14,228  

 

 
F-10

 

Emerald Data Inc.  

Notes to the Financial Statements  

August 31, 2014 

 

EMERALD DATA INC. 

(A DEVELOPMENT STAGE COMPANY)

STATEMENTS OF OPERATIONS 

 

    From Inception         Restated From Inception  
    (August 15, 2014) to         (August 15, 2014) to  
    August 31, 2014         August 31, 2014  

Income:

           
             

Revenue

  $ 40,600             40,600  
                       

Cost of Goods Sold:

                     

Furniture Purchases

    30,300             30,300  
                       

Gross Profit

    10,300             10,300  
                       

Operating Expenses:

                     
                       

General and administrative

    72       3,333       3,405  
                         

Total Expenses

    72               3,405  

Net income before income tax provision

    10,228               6,895  
                         

Provision for income tax

    -       2,700       2,700  
                         

Net gain (loss) for the period

  $ 10,228               4,195  

 

 
F-11

 

Emerald Data Inc.  

Notes to the Financial Statements  

August 31, 2014  

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

STATEMENTS OF CASH FLOWS

(Audited) 

 

    From inception         From inception  
    (August 15, 2014) to         (August 15, 2014) to  
    August 31, 2014         August 31, 2014  

Operating activities:

           
             

Net gain (loss)

    10,228       (6,033 )     4,195  

Adjustment to reconcile net loss to net cash provided by operations:

                       

Changes in assets and liabilities:

                       

Accrued salary

    -       3,333       3,333  

Income tax payable

    -       2,700       2,700  

Building and Land

    (14,000 )             (14,000 )
                         

Net cash provided by operating activities

    (3,772 )             (3,772 )
                         

Financing activities:

                       
                         

Proceeds from issuance of common stock

    4,000               4,000  
                         

Net cash provided by financing activities

    4,000               4,000  
                         

Net increase in cash

    228               228  
                         

Cash, beginning of period

    -               -  
                         

Cash, end of period

    228             $ 228  
                         

Supplemental disclosure of cash flow information:

                       
                         

Cash paid during the period

                       
                         

Taxes

    -             $ -  

Interest

    -             $ -  

 

 
F-12

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

BALANCE SHEETS

(Unaudited)


 

   

November 30,
2014

   

August 31,
2014

 
             

ASSETS

             

CURRENT ASSETS

           

Cash

  $ 11,398     $ 228  
                 

FIXED ASSETS

               

Buildings and Land

    14,000       14,000  
                 

TOTAL ASSETS

  $ 25,398     $ 14,228  

 

LIABILITIES AND STOCKHOLDERS' EQUITY

                 

LIABILITIES

               

Current Liabilities:

               

Related Party Loan

    70     $ -  

Accrued Payroll

    10000     $ -  
                 

TOTAL LIABILITIES

  $ 10,070     $ -  
                 

STOCKHOLDERS' EQUITY

               

Common stock: authorized 75,000,000; $0.001 par

               

    value; 4,000,000 shares issued and outstanding at

               

    November 30, 2014 and August 31, 2014

  $ 4,000     $ 4,000  

Income (Deficit) accumulated during the development stage

    11,328       10,228  
                 

Total Stockholders' Equity

  $ 15,328     $ 14,228  
                 

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

  $ 25,398     $ 14,228  

 

The accompanying notes are an integral part of these financial statements

 

 
F-13

  

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

STATEMENTS OF OPERATIONS

(Unaudited)


 

    Three Months Ended     (August 15, 2014) to  
    November 30, 2014     November 30, 2014  

Income:

       

Revenue

  $ 30,861     $ 71,461  

Cost of Goods Sold:

               

Furniture Purchases

  $ 15,626     $ 45,926  

 

               

Gross Profit

    15,234       25,534  
                 

Operating Expenses:

               

General and administrative

  $ 4,134     $ 4,206  

Payroll

  $ 10,000     $ 10,000  
                 

Total Expenses

    14,134       14,206  
                 

Net gain (loss) for the period

  $ 1,100     $ 11,328  
                 

Net loss per share:

               

Basic and diluted

  $ 0.00     $ 0.00  
                 

Weighted average number of shares outstanding:

               

Basic and diluted

    4,000,000       4,000,000  

 

The accompanying notes are an integral part of these financial statements

 

 
F-14

   

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

STATEMENTS OF CASH FLOWS

(Unaudited)


 

    Three Months Ended     (August 15, 2014) to  
    November 30,
2014
    November 30,
2014
 
         

Operating activities:

       

Net gain (loss)

  $ 1,100     $ 11,328  

Adjustment to reconcile net loss to net cash provided by operations:

               
                 

Changes in assets and liabilities:

               

Building and Land

  $ -     $ (14,000 )

Related Party Loan

  $ 70     $ 70  

Accrued Payroll

  $ 10,000     $ 10,000  
                 

Net cash provided by operating activities

  $ 11,170     $ 7,398  
                 

Financing activities:

               

Proceeds from issuance of common stock

  $ -     $ 4,000  
                 

Net cash provided by financing activities

  $ -     $ 4,000  
                 

Net increase in cash

  $ 11,170     $ 11,398  
                 

Cash, beginning of period

    228       -  
                 

Cash, end of period

  $ 11,398     $ 11,398  
                 

Supplemental disclosure of cash flow information:

               
                 

Cash paid during the period

               

Taxes

  $ -     $ -  

Interest

  $ -     $ -  

 

 The accompanying notes are an integral part of these financial statements 

 

 
F-15

 

EMERALD DATA INC. 

NOTES TO THE FINANCIAL STATEMENTS 

November 30, 2014


  

Note 1: Organization and Basis of Presentation

 

Emerald Data Inc. (the “Company”) is a for profit corporation established under the corporate laws of the State of Nevada on August 15, 2014.

 

The Company is in the development phase and intends to be in the business of distributing Outdoor, Wicker, Patio and Garden Rattan Furniture. As such, the Company is subject to all risks inherent to the establishment of a start-up business enterprise.

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars. The Financial Statements and related disclosures as of August 31, 2014 are audited pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”). Unless the context otherwise requires, all references to “Emerald,” “we,” “us,” “our” or the “Company” are to Emerald Data Inc.

 

Note 2: Significant Accounting Policies and Recent Accounting Pronouncements

 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.

 

Fair Value of Financial Instruments

 

ASC 825, “Disclosures about Fair Value of Financial Instruments”, requires disclosure of fair value information about financial instruments.  ASC 820, “Fair Value Measurements” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements.  Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of November 30, 2014.

 

The respective carrying values of certain on-balance-sheet financial instruments approximate their fair values.  These financial instruments include cash, accrued liabilities and notes payable.  Fair values were assumed to approximate carrying values for these financial instruments since they are short term in nature and their carrying amounts approximate fair value.

 

 
F-16

 

EMERALD DATA INC. 

NOTES TO THE FINANCIAL STATEMENTS 

November 30, 2014 

 

Basic and Diluted Loss Per Share

 

The Company computes earnings (loss) per share in accordance with ASC 260-10-45 “Earnings per Share”, which requires presentation of both basic and diluted earnings per share on the face of the statement of operations. Basic earnings (loss) per share is computed by dividing net earnings (loss) available to common stockholders by the weighted average number of outstanding common shares during the period.  Diluted earnings (loss) per share gives effect to all dilutive potential common shares outstanding during the period.  Dilutive earnings (loss) per share excludes all potential common shares if their effect is anti-dilutive. The Company has no potential dilutive instruments, and therefore, basic and diluted earnings (loss) per share are equal.

 

Revenue Recognition

 

The Company follows the guidelines of ASC 605-15 for revenue recognition. Revenue is recognized when the product has been prepaid by the customer, shipped from either our office or one of our vendors and the product has been delivered to, or picked up by, the customer. 

 

Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best assessment of estimated current taxes to be paid. Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we will consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, tax-planning strategies, and results of recent operations.

 

 
F-17

 

EMERALD DATA INC. 

NOTES TO THE FINANCIAL STATEMENTS 

November 30, 2014 

 

Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and our effective tax rate in the future.

 

The Company will recognize interest accrued related to unrecognized tax benefits and penalties as income tax expense; however we do not have any to report as of the date of these financial statements.

 

Recent Accounting Pronouncements

 

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.

 

Note 3: Concentrations

 

Initial sales are concentrated with one client.  Sales are made without collateral and the credit-related losses are insignificant or non-existent. Accordingly, there is no provision made to include an allowance for doubtful accounts.

 

Note 4: Legal Matters

 

The Company has no known legal issues pending.

 

Note 5: Capital Stock

 

On August 15, 2014 the Company authorized 75,000,000 shares of common stock with a par value of $0.001 per share.

 

On August 25, 2014 the Company issued 4,000,000 shares of common stock for a purchase price of $0.001 per share to its sole director. The Company received proceeds of $4,000.00 from the sale of the common stock.

 

As of November 30, 2014 there were no outstanding stock options or warrants.

 

Note 6: Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

 
F-18

 

EMERALD DATA INC.  

NOTES TO THE FINANCIAL STATEMENTS  

November 30, 2014 

 

Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best assessment of estimated current taxes to be paid. Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we will consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, tax-planning strategies, and results of recent operations.

 

Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and our effective tax rate in the future.

 

The Company will recognize interest accrued related to unrecognized tax benefits and penalties as income tax expense; however we do not have any to report as of the date of these financial statements.

 

Note 7: Related Party Transactions

 

During the quarter ended November 30, 2014 the director of the Company advanced the Company $70.  The loan bears no interest and is payable on demand. The Company's sole officer and director is involved in other business activities and may in the future, become involved in other business opportunities as they become available.

 

During the quarter ended November 30, 2014 the Company accrued $10,000 in payroll expenses for the Company’s sole officer.

 

Note 8.  Fixed Assets

 

We purchased our principal executive offices at Atbrivosanas Aleja 5, Rezekne, Latvia, on August 26, 2014 for $14,000. 

 

Note 9: Subsequent Events

 

The Company has evaluated events subsequent through the date these financial statements have been issued to assess the need for potential recognition or disclosure in this report. Such events were evaluated through the date these financial statements were available to be issued. Based upon this evaluation, it was determined that no subsequent events occurred that require recognition or disclosure in the financial statements.

 

Note 10: Going Concern

 

The accompanying financial statements and notes have been prepared assuming that the Company will continue as a going concern.  The Company had limited operations during the period from August 15, 2014 (date of inception) to November 30, 2014 with a net gain of $11,328.  There is no guarantee that the Company will continue to generate revenues.  This condition raises substantial doubt about the Company’s ability to continue as a going concern.  The Company is currently in the development stage.  Management believes that the Company’s current cash of $11,398, the proceeds from the proposed offering pursuant to the Registration Statement on Form S-1 and anticipated revenues will be sufficient to cover the expenses they will incur during the next twelve months.

 

 
F-19

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY) 

BALANCE SHEETS


 

  February 28,
2015
  August 31,
2014
 
  (Unaudited)    

ASSETS

 

CURRENT ASSETS

           

Cash

 

$

31,990

 

$

228

 
             

FIXED ASSETS

           

Building, net

 

13,533

   

14,000

 
             

TOTAL ASSETS

 

$

45,524

 

$

14,228

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

LIABILITIES

           

Current Liabilities:

           

Related Party Loan

 

$

170

 

$

-

 

Accrued salary

 

23,333

   

3,333

 

Income tax payable

 

7,221

   

2,700

 
             

TOTAL LIABILITIES

 

30,724

   

6,033

 
             

STOCKHOLDERS' EQUITY

           

Common stock: authorized 75,000,000; $0.001 par value; 4,000,000 shares issued and outstanding at February 28, 2015 and August 31, 2014

 

4,000

   

4,000

 

Earnings accumulated during the development stage

 

10,799

   

4,195

 
             

Total Stockholders' Equity

 

14,799

   

8,195

 
             

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY

 

$

45,524

 

$

14,228

 

 

The accompanying notes are an integral part of these financial statements

 

 
F-20

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY)

STATEMENTS OF OPERATIONS

(Unaudited)


 

    Three Months Ended   Six Months Ended   From Inception (August 15,
2014) to
 
    February 28,
2015
  February 28,
2015
  February 28,
2015
 
                     
Income:                  
                     
 

Revenue

 

$

30,176

 

$

61,036

 

$

101,636

 
                     
 

Cost of Goods Sold:

                 
 

Furniture Purchases

 

9,654

   

25,281

   

55,581

 
                     
 

Gross Profit

 

20,521

   

35,755

   

46,055

 
                     

Operating Expenses:

                 
                     
 

General and administrative

 

29

   

4,163

   

4,235

 
 

Depreciation

 

233

   

467

   

467

 
 

Payroll

 

10,000

   

20,000

   

23,333

 
                     

Total Expenses

 

10,262

   

24,630

   

28,035

 
                     

Net income before income tax provision

 

10,259

   

11,125

   

18,020

 
                     
 

Provision for income tax

 

4,092

   

4,521

   

7,221

 
                     

Net income for the period

 

$

6,167

 

$

6,604

 

$

10,799

 
                     

Earnings per share:

                 

Basic and diluted

 

$

0.00

 

$

0.00

 

$

0.00

 
                     

Weighted average number of shares outstanding:

                 

Basic and diluted

 

4,000,000

   

4,000,000

   

4,000,000

 

  

The accompanying notes are an integral part of these financial statements

 

 
F-21

 

EMERALD DATA INC.

(A DEVELOPMENT STAGE COMPANY )

STATEMENTS OF CASH FLOWS

(Unaudited)


 

  Six Months Ended February 28,
2015
  From inception (August 15, 2014) to February 28, 2015  
             

Operating activities:

           
             

Net income

 

$

6,604

 

$

10,799

 

Adjustment to reconcile net loss to net cash provided by operations:

           

Depreciation

 

467

   

467

 

Changes in assets and liabilities:

           

Accrued Payroll

 

20,000

   

23,333

 

Income tax payable

 

4,521

   

7,221

 
             

Net cash provided by operating activities

 

31,592

   

41,820

 
             

Investing activities:

           
             

Purchase of fixed assets

 

-

 

(14,000

)

             

Net cash used in investing activities

 

-

 

(14,000

)

             

Financing activities:

           
             

Proceeds from issuance of common stock

 

-

   

4,000

 

Proceeds from related party loan

 

170

   

170

 
             

Net cash provided by financing activities

 

170

   

4,170

 
             

Net increase in cash

 

31,762

   

31,990

 
             

Cash, beginning of period

 

228

   

-

 
             

Cash, end of period

 

$

31,990

 

$

31,990

 
             

Supplemental disclosure of cash flow information:

           
             

Cash paid during the period

           
             

Taxes

 

$

-

 

$

-

 

Interest

 

$

-

 

$

-

 

 

The accompanying notes are an integral part of these financial statements

 

 
F-22

 

Emerald Data Inc.

(A Development Stage Company)

Notes to the Financial Statements

(Unaudited)

 

Note 1: Organization and Nature of Business

 

Emerald Data Inc. (the “Company”) is a for profit corporation established under the corporate laws of the State of Nevada on August 15, 2014.

 

The Company is in the development phase and intends to be in the business of distributing Outdoor, Wicker, Patio and Garden Rattan Furniture. As such, the Company is subject to all risks inherent to the establishment of a start-up business enterprise.

 

Note 2: Significant Accounting Policies

 

Interim Financial Statements

 

The accompanying unaudited financial statements have been prepared in accordance with the instructions from Regulation S-X and do not include all of the information and disclosures required by generally accepted accounting principles for complete financial statements. All adjustments which are, in the opinion of management, necessary for a fair presentation of the results of operations for the interim period(s), and to make the financial statements not misleading, have been made and are of a recurring nature unless otherwise disclosed herein. The results of operations for such interim period(s) are not necessarily indicative of operations for a full year.

 

Basis of Presentation

 

The financial statements of the Company have been prepared in accordance with generally accepted accounting principles in the United States of America and are presented in US dollars.

 

Use of Estimates and Assumptions

 

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

 

Due to the limited level of operations, the Company has not had to make material assumptions or estimates other than the assumption that the Company is a going concern.

 

Cash and Cash Equivalents

 

The Company considers all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.

 

 
F-23

 

Emerald Data Inc.

(A Development Stage Company)

Notes to the Financial Statements

(Unaudited)

 

Fixed Assets

 

Fixed assets are initially recognized recorded at cost. Gains or losses on disposals are reflected as gain or loss in the period of disposal. The cost of improvements that extend the life of plant and equipment are capitalized. These capitalized costs may include structural improvements, equipment and fixtures. All ordinary repairs and maintenance costs are expensed as incurred.

 

Depreciation for financial reporting purposes is provided using the straight-line method over the estimated useful lives of the assets. Buildings are depreciated over 15 years.Fair Value of Financial Instruments

 

ASC 825, “Disclosures about Fair Value of Financial Instruments”, requires disclosure of fair value information about financial instruments. ASC 820, “Fair Value Measurements” defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of February 28, 2015.

 

The respective carrying values of certain on-balance-sheet financial instruments approximate their fair values. These financial instruments include cash, accrued liabilities and notes payable. Fair values were assumed to approximate carrying values for these financial instruments since they are short term in nature and their carrying amounts approximate fair value.

 

Basic and Diluted Earnings Per Share

 

The Company computes earnings per share in accordance with ASC 260-10-45 “Earnings per Share”, which requires presentation of both basic and diluted earnings per share on the face of the statement of operations. Basic earnings per share is computed by dividing net earnings available to common stockholders by the weighted average number of outstanding common shares during the period. Diluted earnings per share gives effect to all dilutive potential common shares outstanding during the period. Dilutive earnings per share excludes all potential common shares if their effect is anti-dilutive. The Company has no potential dilutive instruments, and therefore, basic and diluted earnings per share are equal.

 

Revenue Recognition

 

The Company follows the guidelines of ASC 605-15 for revenue recognition. Revenue is recognized when the product has been prepaid by the customer, shipped from either our office or one of our vendors and the product has been delivered to, or picked up by, the customer.

 

 
F-24

 

Emerald Data Inc.

(A Development Stage Company)

Notes to the Financial Statements

(Unaudited)

 

Income Taxes

 

We use the asset and liability method of accounting for income taxes in accordance with ASC Topic 740, “Income Taxes.” Under this method, income tax expense is recognized for the amount of: (i) taxes payable or refundable for the current year and (ii) deferred tax consequences of temporary differences resulting from matters that have been recognized in an entity’s financial statements or tax returns. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in the results of operations in the period that includes the enactment date. A valuation allowance is provided to reduce the deferred tax assets reported if based on the weight of the available positive and negative evidence, it is more likely than not some portion or all of the deferred tax assets will not be realized.

 

ASC Topic 740.10.30 clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. ASC Topic 740.10.40 provides guidance on de-recognition, classification, interest and penalties, accounting in interim periods, disclosure, and transition. We have no material uncertain tax positions for any of the reporting periods presented.

 

Our income tax expense, deferred tax assets and liabilities, and liabilities for unrecognized tax benefits reflect management’s best assessment of estimated current taxes to be paid. Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future. In evaluating our ability to recover our deferred tax assets within the jurisdiction from which they arise, we will consider all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, tax-planning strategies, and results of recent operations.

 

Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and our effective tax rate in the future.

 

The Company will recognize interest accrued related to unrecognized tax benefits and penalties as income tax expense; however we do not have any to report as of the date of these financial statements.

 

Recent Accounting Pronouncements

 

The Company does not expect the adoption of recently issued accounting pronouncements to have a significant impact on the Company’s results of operations, financial position or cash flow.

 

 
F-25

 

Emerald Data Inc.

(A Development Stage Company)

Notes to the Financial Statements

(Unaudited)

 

Note 3: Concentrations

 

Initial sales are concentrated with one client. Sales are made without collateral and the credit-related losses are insignificant or non-existent. Accordingly, there is no provision made to include an allowance for doubtful accounts.

 

Note 4: Legal Matters

 

The Company has no known legal issues pending.

 

Note 5: Capital Stock

 

On August 15, 2014 the Company authorized 75,000,000 shares of common stock with a par value of $0.001 per share.

 

On August 25, 2014 the Company issued 4,000,000 shares of common stock for a purchase price of $0.001 per share to its sole director. The Company received proceeds of $4,000.00 from the sale of the common stock.

 

As of February 28, 2015 and August 31, 2014 there were no outstanding stock options or warrants.

 

Note 6: Related Party Transactions

 

During the quarter ended February 28, 2015 the director of the Company advanced the Company $100. The balance on the loan from the director at February 28, 2015 is $170. The loan bears no interest and is payable on demand.

 

The Company's sole officer and director is involved in other business activities and may in the future, become involved in other business opportunities as they become available.

 

During the quarter ended February 28, 2015 the Company accrued $10,000 in payroll expenses for the Company’s sole officer. As of February 28, 2015 and August 31, 2014, accrued salary for the Company’s sole officer is $23,333 and $3,333, respectively.

 

Note 7: Fixed Assets

 

We purchased our principal executive offices at Atbrivosanas Aleja 5, Rezekne, Latvia, on August 26, 2014 for $14,000. 

 

During the six months ended February 28, 2015 the company recorded $467 depreciation expense.

 

 
F-26

 

Emerald Data Inc.

(A Development Stage Company)

Notes to the Financial Statements

(Unaudited)

 

Note 8: Subsequent Events

 

The Company has evaluated events subsequent through the date these financial statements have been issued to assess the need for potential recognition or disclosure in this report. Such events were evaluated through the date these financial statements were available to be issued. Based upon this evaluation, it was determined that no subsequent events occurred that require recognition or disclosure in the financial statements.

 

Note 9: Going Concern

 

The Company had limited operations during the period from August 15, 2014 (date of inception) to February 28, 2015 with a net gain of $10,799. There is no guarantee that the Company will continue to generate revenues. This condition raises substantial doubt about the Company’s ability to continue as a going concern.

 

The accompanying financial statements and notes have been prepared assuming that the Company will continue as a going concern. The financial statements do not include any adjustments relating to the recoverability and classification of recorded asset amounts or the amounts and classification of liabilities that could result from the outcome of this uncertainty.

 

The ability to continue as a going concern is dependent upon the Company generating profitable operations in the future and, or, obtaining the necessary financing to meet its obligations and repay its liabilities arising from normal business operations when they come due.

 

Management anticipates that the Company will be dependent, for the near future, on additional investment capital to fund operating expenses. The Company intends to position itself so that it may be able to raise additional funds through the capital markets. In light of management’s efforts, there are no assurances that the Company will be successful in this or any of its endeavors or become financially viable and continue as a going concern.

 

 
F-27

 

PROSPECTUS

 

4,000,000 SHARES OF COMMON STOCK

 

EMERALD DATA INC.

__________________

 

Dealer Prospectus Delivery Obligation

 

Until _____________ ___, 2015, all dealers that effect transactions in these securities whether or not participating in this offering, may be required to deliver a prospectus. This is in addition to the dealers’ obligation to deliver a prospectus when acting as underwriters and with respect to their unsold allotments or subscriptions.

 

 
32

  

PART II

 

INFORMATION NOT REQUIRED IN THE PROSPECTUS

 

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

 

The estimated costs (assuming all shares are sold) of this offering are as follows:

 

SEC Registration Fee 

 

$

10.91

 

Printing Expenses 

 

$

89.09

 

Auditor Fees and Expenses 

 

$

3,500.00

 

Legal Fees and Expenses 

 

$

3,000.00

 

EDGAR fees

 

$

1,000.00

 

Transfer Agent Fees 

 

$

1,250.00

 

TOTAL

 

$

8,850.00

 

 

(1) All amounts are estimates, other than the SEC’s registration fee.

 

ITEM 14. INDEMNIFICATION OF DIRECTOR AND OFFICERS

 

EMERALD DATA INC.’s Bylaws allow for the indemnification of the officer and/or director in regards each such person carrying out the duties of his or her office. The Board of Directors will make determination regarding the indemnification of the director, officer or employee as is proper under the circumstances if he has met the applicable standard of conduct set forth under the Nevada Revised Statutes.

 

As to indemnification for liabilities arising under the Securities Act of 1933, as amended, for a director, officer and/or person controlling EMERALD DATA INC., we have been informed that in the opinion of the Securities and Exchange Commission such indemnification is against public policy and unenforceable.

 

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES

 

Set forth below is information regarding the issuance and sales of securities without registration since inception.

 

On August 25, 2014, EMERALD DATA INC. sold 4,000,000 share of common stock to our president and director, Janis Kalnins, for a purchase price of $0.001 per share, for aggregate offering proceeds of $4,000. EMERALD DATA INC. made the sale in reliance on the exemption from registration afforded by Section 4(2) to the Securities Act of 1933, as amended (the “Securities Act”), on the basis that the securities were offered and sold in a non-public offering to a “sophisticated investor” who had access to registration-type information about the Company. No commission was paid in connection with the sale of any securities an no general solicitations were made to any person.

 

 
33

  

ITEM 16. EXHIBITS

 

Exhibit Number

 

Description of Exhibit

3.1

 

Articles of Incorporation of the Registrant (filed previously)

3.2

 

Bylaws of the Registrant (filed previously)

5.1

 

Opinion re: Legality and Consent of Counsel (filed previously)

10.1

 

Contract with with J and K Industrial Limited (filed previously)

10.2

 

Contract with LINHAI FEELWAY LEISURE PRODUCTS CO., Ltd. (filed previously)

10.3

 

Contract with Magic Style International Co., Ltd. (filed previously)

10.4

 

Contract with Ningbo Grand Ocean International CO. (filed previously)

10.5

 

Contract with NINGBO JIADA LEISURE PRODUCTS CO., LTD. (filed previously)

10.6

 

Contract with Patio Design (filed previously)

10.2

 

Consent of Terry L. Johnson, CPA (filed previously)

99.1

 

Form of Subscription Agreement (filed previously)

  

 
34

  

ITEM 17. UNDERTAKINGS

 

The undersigned Registrant hereby undertakes:

 

(a)(1) To file, during any period in which offers or sales of securities are being made, a post-effective amendment to this registration statement to:

 

 

(i)

Include any prospectus required by Section 10(a)(3) of the Securities Act of 1933;

 

 

(ii)

To reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the Commission pursuant to Rule 424(b) (§230.424(b) of this chapter) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Registration Fee” table in the effective registration statement.

  

 

(iii)

To include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement;

  

(2) That, for the purpose of determining any liability under the Securities Act of 1933, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

 

(3) To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering.

  

(4) That, for the purpose of determining liability under the Securities Act of 1933 to any purchaser:

 

 

(i)

If the registrant is subject to Rule 430C, each prospectus filed pursuant to Rule 424(b) as part of a registration statement relating to an offering, other than registration statements relying on Rule 430B or other than prospectuses filed in reliance on Rule 430A, shall be deemed to be part of and included in the registration statement as of the date it is first used after effectiveness. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time of contract of sale prior to such first use, supersede or modify any statement that was made in the registration statement or prospectus that was part of the registration statement or made in any such document immediately prior to such date of first use.

  

(5) That, for the purpose of determining liability of the registrant under the Securities Act of 1933 to any purchaser in the initial distribution of the securities: The undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser:

 

 

(i)

Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424;

 

 

 
 

(ii)

Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant;

 

 

 
 

(iii)

The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or our securities provided by or on behalf of the undersigned registrant; and

 

 

 
 

(iv)

Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser.

 

Insofar as indemnification for liabilities arising under the Securities Act of 1933 (the “Act”) may be permitted to our directors, officers and controlling persons pursuant to the provisions above, or otherwise, we have been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act, and is, therefore, unenforceable.

 

In the event that a claim for indemnification against such liabilities, other than the payment by us of expenses incurred or paid by one of our directors, officers, or controlling persons in the successful defense of any action, suit or proceeding, is asserted by one of our directors, officers, or controlling persons in connection with the securities being registered, we will, unless in the opinion of our counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification is against public policy as expressed in the Securities Act, and we will be governed by the final adjudication of such issue.

 

 
35

 

SIGNATURES

 

Pursuant to the requirements of the Securities Act of 1933, the registrant has duly caused this registration statement to be signed on its behalf by the undersigned, thereunto duly authorized in the City of Rezekne, Latvia, on  July 6 , 2015.

 

 

EMERALD DATA INC .

     
 

By:

/s/ Janis Kalnins

 
 

Name:

Janis Kalnins

 
 

Title:

President and Treasurer

   

(Principal Executive, Financial and Accounting Officer)

 

In accordance with the requirements of the Securities Act of 1933, this registration statement was signed by the following persons in the capacities and on the dates stated.

 

Signature

 

Title

 

Date

         

/s/ Janis Kalnins

  President, Treasurer and Director   July 6 , 2015

Janis Kalnins

 

(Principal Executive, Financial and Accounting Officer) 

 

  

 
36

  

EXHIBIT INDEX

 

Exhibit Number

 

Description of Exhibit

3.1

 

Articles of Incorporation of the Registrant (filed previously)

3.2

 

Bylaws of the Registrant (filed previously)

5.1

 

Opinion re: Legality and Consent of Counsel

10.1

 

Contract with J and K Industrial Limited (filed previously)

10.2

 

Contract with LINHAI FEELWAY LEISURE PRODUCTS CO., Ltd. (filed previously)

10.3

 

Contract with Magic Style International Co., Ltd. (filed previously)

10.4

 

Contract with Ningbo Grand Ocean International CO. (filed previously)

10.5

 

Contract with NINGBO JIADA LEISURE PRODUCTS CO., LTD. (filed previously)

10.6

 

Contract with Patio Design (filed previously)

10.2

 

Consent of Terry L. Johnson, CPA (filed previously)

99.1

 

Form of Subscription Agreement (filed previously)

 

 

 

37