UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-QSB

(Mark One)

[X]  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 For the quarterly period ended March 31, 2004

[ ]  TRANSITION  REPORT  UNDER  SECTION 13 OR 15(d) OF THE  EXCHANGE ACT For the
     transition period from _________________ to _________________

                        Commission file number 333-141347


                                Assure Data, Inc.
        (Exact name of small business issuer as specified in its charter)

             Nevada                                               06-1678089
(State or other jurisdiction of                                 (IRS Employer
  incorporation or organization)                             Identification No.)

                       6680 Yosemite, Dallas, Texas 75214
                    (Address of principal executive offices)

                                 (972) 963-0007
                          (Issuer's telephone number)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing  requirements for the past 90 days: Yes [X] No [
].

     Indicate  by check mark  whether  the  registrant  is a shell  company  (as
defined in Rule 12b-2 of the Exchange Act: Yes [ ] No [X ]

     Indicate by check mark whether the registrant is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act: Yes [ ] No [X ].

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Check whether the registrant filed all documents and reports required to be
filed by Section l2, 13 or 15(d) of the Exchange Act after the  distribution  of
securities under a plan confirmed by a court. Yes [ ] No [ ]

                      APPLICABLE ONLY TO CORPORATE ISSUERS

     State the number of shares  outstanding of each of the issuer's  classes of
common equity, as of October 31, 2005: 1,600,000 shares of common stock.

<PAGE>
<TABLE>
<CAPTION>

                         PART I -- FINANCIAL INFORMATION
                          Item 1. Financial Statements


                                ASSURE DATA, INC.
                   Balance Sheets as of December 31, 2004 and
                         September 30, 2005 (unaudited)



  Assets
                                                              September 30,
                                                                   2005         December 31,
                                                               (Unaudited)          2004
                                                              -------------    -------------
<S>                                                           <C>              <C>
Current assets:
   Cash                                                       $     303,142              445
   Accounts receivable                                               14,170           12,674
                                                              -------------    -------------

        Total current assets                                        317,312           13,119

Computer equipment, net of accumulated
  depreciation of $5,849 and $3,255                                   4,630            6,771
                                                              -------------    -------------

        Total assets                                          $     321,942           19,890
                                                              =============    =============

                      Liabilities and Stockholders' Equity

Current liabilities:
   Accounts payable and accrued expenses                      $       3,000            3,000
   Due to related party (note 3)                                     40,472            6,425
   Deferred revenue                                                   1,524            2,337
                                                              -------------    -------------

        Total current liabilities                                    44,996           11,762
                                                              -------------    -------------

Stockholders' equity:
    Common stock: $.001 par value.  Authorized: 100,000,000
       shares; issued and outstanding: 1,600,000 shares
       and 1,000,000                                                  1,600            1,000
    Additional paid-in capital                                      355,247           99,800
    Deficit accumulated during the development stage                (79,901)         (92,672)
                                                              -------------    -------------

         Total stockholders' equity                                 276,946            8,128
                                                              -------------    -------------

         Total liabilities and stockholders' equity           $     321,942           19,890
                                                              =============    =============
</TABLE>




   The accompanying notes are an integral part of these financial statements


                                       2
<PAGE>
<TABLE>
<CAPTION>

                                ASSURE DATA, INC.
                            Statements of Operations
                                   (Unaudited)
       (Expressed in thousands of U.S. dollars, except per share amounts)


                                                                                                               Cumulative
                                                                                                              Period from
                                            Three Months    Three Months     Nine Months     Nine Months     April 28, 2003
                                                Ended           Ended           Ended           Ended      (commencement) to
                                            September 30,   September 30,   September 30,   September 30,    September 30,
                                                 2005             2004           2005            2004             2005
                                             (Unaudited)     (Unaudited)     (Unaudited)     (Unaudited)      (Unaudited)
                                            -------------   -------------   -------------   -------------    -------------
<S>                                         <C>             <C>             <C>             <C>              <C>
Revenues                                    $      14,816           9,040          34,526          14,669           65,405
Cost of revenues (note 3)                           9,819           5,247          16,671          12,313           36,509
                                            -------------   -------------   -------------   -------------    -------------

Gross profit                                        4,997           3,793          17,855           2,356           28,896
                                            -------------   -------------   -------------   -------------    -------------

Operating expenses:
    Product development and marketing                 346            --             1,000            --             11,150
    General and administrative                      1,572           1,771           4,084           5,320           97,647
                                            -------------   -------------   -------------   -------------    -------------

       Total operating expenses                     1,918           1,771           5,084           5,320          108,797
                                            -------------   -------------   -------------   -------------    -------------

       Net income (loss)                    $       3,079           2,022          12,771          (2,964)         (79,901)
                                            =============   =============   =============   =============    =============


Basic and diluted income (loss) per share   $        --              --              0.01            --              (0.08)
                                            =============   =============   =============   =============    =============

Weighted average number of shares
   outstanding - basic and diluted              1,200,000       1,000,000       1,066,667       1,000,000          999,667
                                            =============   =============   =============   =============    =============
</TABLE>




   The accompanying notes are an integral part of these financial statements


                                       3
<PAGE>
<TABLE>
<CAPTION>

                                ASSURE DATA, INC.
                            Statements of Cash Flows
                                   (Unaudited)
                    (Expressed in thousands of U.S. dollars)



                                                                                      Cumulative
                                                                                     Period from
                                                    Nine Months      Nine Months    April 28, 2003
                                                       Ended            Ended      (commencement) to
                                                   September 30,    September 30,    September 30,
                                                        2005             2004             2005
                                                    (Unaudited)      (Unaudited)      (Unaudited)
                                                   -------------    -------------    -------------
<S>                                                <C>              <C>              <C>
Cash flows from operating activities:
   Net income (loss)                               $      12,771           (2,964)         (79,901)
   Adjustments to reconcile net income (loss) to
      net cash provide by (used in) operating
      activities:
        Depreciation                                       2,594            2,087            5,849
        Changes in assets and liabilities:
           Accounts receivable                            (1,496)          (6,040)         (14,170)
           Accounts payable and accrued expenses            --               --              3,000
           Due to related party (note 3)                  34,047            5,317           40,472
           Deferred revenue                                 (813)            --              1,524
                                                   -------------    -------------    -------------

        Net cash provided by (used in)
          operating activities                            47,103           (1,600)         (43,226)
                                                   -------------    -------------    -------------

Cash flows from investing activities:
   Purchase of computer equipment                           (453)          (1,901)         (10,479)
   Net proceeds from issuance of common stock            256,047             --            356,847
                                                   -------------    -------------    -------------

        Net cash provided by (used in )
          investing activities                           255,594           (1,901)         346,368
                                                   -------------    -------------    -------------

        Net increase in cash                             302,697           (3,501)         303,142

Cash at beginning of period                                  445            4,999             --
                                                   -------------    -------------    -------------

Cash at end of period                              $     303,142            1,498          303,142
                                                   =============    =============    =============
</TABLE>





   The accompanying notes are an integral part of these financial statements


                                       4
<PAGE>

                                ASSURE DATA, INC.
                          (A Development Stage Company)

                          Notes to Financial Statements

                               September 30, 2005


(1)  Organization
     ------------

Assure Data,  Inc. (the "Company") is a Nevada  corporation  which was formed in
November,  2002 and  commenced  operations in April 2003.  The Company  provides
fully  automated   remote  data  backup  services  for  small  to  medium  sized
businesses.

(2)  Presentation of Unaudited Financial Statements
     ----------------------------------------------

The unaudited  financial  statements have been prepared in accordance with rules
of the Securities and Exchange  Commission  (the "SEC") and,  therefore,  do not
include  all  information  and  footnotes  required  by  accounting   principles
generally accepted in the United States of America.  The information  furnished,
in the opinion of  management,  reflects  all  adjustments  (consisting  only of
normal recurring accruals)  considered necessary to present fairly the financial
position as of September 30, 2005,  and results of operations and cash flows for
the three and nine month periods ended  September 30, 2005 and 2004. The results
of operations  are not  necessarily  indicative of results which may be expected
for  any  other  interim  period,  or for  the  year  as a  whole.  For  further
information,  refer to the financial  statements  and footnotes  thereto for the
year ended December 31, 2004 previously filed with the SEC.

(3)  Related Party Transactions
     --------------------------

During the nine  months  ended  September  30,  2005,  approximately  $34,000 of
additional  funds were  advanced  to the Company by an entity  controlled  by an
officer and shareholder. Also in 2005, that entity provided approximately $9,000
of product and services  which are  included in cost of goods sold.  The balance
due to related  party of  approximately  $40,000  as of  September  30,  2005 is
non-interest bearing, due on demand and unsecured.

(4)  Sale of Common Stock
     --------------------

In September  2005,  the Company  completed a public  offering in which  600,000
shares of its common  stock were sold  resulting  in proceeds of $256,047 net of
offering costs of $43,953.





                                       5
<PAGE>

Item 2   Management's Discussion and Analysis and Plan of Operations

General

Assure Data began operations in 2003 offering data backup services.  We obtained
$100,000 of initial funding from a private  placement in mid-2003.  In September
of 2005 the Company  completed  a public  offering  in which  600,000  shares of
common stock were sold resulting in proceeds of $300,000  before  offering costs
were  paid.  As of  September  30,2005,  we have  added  seven  customers  since
inception.

Three months ended  September 30, 2005 compared to three months ended  September
30, 2004.

Revenues increased to $14,816 for the three months ended September 30, 2005 from
$9,040 for the  comparable  2004 period,  representing  an increase of 64%. This
increase is attributed to an increase in the number of customers and the overall
billings for additional services requested by our customers.

Gross profit  increased to $4,997 for the three months ended  September 30, 2005
from $3,793 for the  comparable  2004 period,  representing  an increase of 32%.
This  increase  was due to  additional  billings to existing  customers  and the
addition of new customers as well as the continued efforts to keep expenses at a
minimum.

Operating  expenses increased to $1,918 for the three months ended September 30,
2005 from $1,771 in the comparable 2004 period,  representing an increase of 8%.
The operating  expenses were due to the changes in the number of customers being
serviced, as well as the services being billed to the customers. Service charges
are no a  constant  set fee for  most  customers.  Costs  for  bandwidth,  other
internet related fees and marketing costs are not fixed.

Net income  increased to $3,079 for the 3 months ended  September  30, 2005 from
$2,022 in the  comparable  2004  period,  representing  an increase of 52%.  The
increase was due to the increased billings to both old and new customers.

Nine months ended September 30, 2005 compared to nine months ended September 30,
2004.

Revenues  increased to $34,526 for the nine months ended September 30, 2005 from
$14,669 for the comparable 2004 period,  representing and increase of 135%. This
increase is attributed to an increase in the number of customers and the overall
billings for additional services requested by our customers.

Gross profit  increased to $17,885 for the nine months ended  September 30, 2005
from $2,356 for the comparable  2004 period,  representing  an increase of 659%.
This  increase  was due to  additional  billings to existing  customers  and the
addition of new customers as well as the continued efforts to keep expenses at a
minimum.


                                       6
<PAGE>

Operating  expenses  decreased  to $5,084 for the nine  months  ended  September
30,2005 from $5,320 in the  comparable  2004 period,  representing a decrease of
4%. The  operating  expenses  were due to the changes in the number of customers
being serviced,  as well as the services being billed to the customers.  Service
charges are not at a constant set fee for most  customers.  Costs for bandwidth,
other internet related fees and marketing costs are not fixed.

Net income increased to $12,771 for the 3 months ended September 30, 2005 from a
loss of  $2,964 in the  comparable  2004  period.  The  increase  was due to the
increased billings to both old and new customers.

Proceeds From Initial Public Offering

The initial public offering of the Company's  Common Stock was closed  September
26,  2005 and  resulted in the sale of 600,000  shares at $0.50 per shares,  for
gross proceeds of $300,000.  Offering costs of $43,953 have been paid, resulting
net proceeds of $256,047. The company has hired its first employee, Max Kipness.
He is one of the officers and the  developer of many of the services the company
provides  to its  customers.  His being  full time will  allow a much more rapid
growth.   Additional   hardware  has  been  purchased  to  allow  better  remote
maintenance  of systems  installed on customer  sites.  Additional  hardware and
software  will be  required to  continue  to enhance  the  company's  ability to
respond to customer requests.


Total expenditures of the net proceeds to date are as follows:

Offering Costs                                  $43,953
Legal                                               650
Repayment of Loans                               15,778
Contract Labor                                    6,471
Payroll                                           5,468
SEC Filing Fees                                   2,470
Corporation Fees NV                                 229
Cell Phone (hardware)                               558


Reporting costs to the SEC will continue, and proceeds from the offering will be
used as  required  to pay for the  legal and  accounting  costs  related  to the
filings.

Liquidity

All of our cash needs have been met from the results of our  limited  operations
and the sale of our equity securities.  Our cash flow statement and statement of
operations are essentially the same.

     With the completion of our September 2005 public offering, we believe that,
even though our auditors have expressed  substantial  doubt about our ability to
continue as a going concern, we will have sufficient financial resources to meet
our obligations for at least the next twelve months and beyond. Assuming that we
do not  increase  our current  capacity to provide  services,  our primary  cash
requirements  would be those  associated with  maintaining our current  customer
base and  maintaining  our status as a reporting  entity.  We believe that on an
annual  basis those costs would not exceed  $35,000.  Based on this  belief,  we
believe  we  will  have  adequate  financial  resources  to meet  our  financial
obligations  as we  currently  conduct  business  for at  least  12  months.  In
addition,  we currently  have the capacity to add 20-30 more  customers  with an
average  monthly  service  charge of $250 per customer  without  increasing  our
current monthly expenses. If 20-30  customers were added this would increase our


                                       7
<PAGE>

monthly revenues by $9,000 per month. We have added two additional clients since
September 30, 2005 and have an understanding  with another company.  These three
companies have combined expected monthly revenue in excess of $1,500 per month.

Plan of Development

We  obtained  full  funding  in  our  initial  public  offering.  Our  projected
approximate  use of the remaining  funds during the last quarter of 2005 and the
first three quarters of 2006 are as follows:

Marketing Expenses                             $ 20,000
Web Site Improvements                            10,000
Salaries and Taxes                              155,000
Working Capital and Other Uses                   38,000


The early stages of our business plan are complete. We have a functional service
with paying  customers and an increasing  monthly revenue stream.  We have a web
site that is listed with a number of search  engines,  and have a specific  `Add
Words'  agreement in place with Google,  from which we receive  phone calls from
potential customers weekly as well as `hits' that are turning into customers and
potential  customers.  This site  needs to be  expanded  and the mass  marketing
portion of our business plan will be started. Mr. Lisle, the president of Assure
Data,  is  currently  acting as a  consultant  to the  company,  and billing for
services  rendered.  Mr.  Kipness is now working full time as an  employee.  Mr.
Kipness will add additional  functionality  to our current  services and add new
services  that are related to the remote  backup  process now in place.  Two new
products  have  been  introduced  and  are  now  available  to a  select  set of
customers.  These  customers  are involved in the final testing of the services,
prior to general  release in the first  quarter of 2006.  The new products are a
Small Business version of our backup services,  and a Home/Personal version that
can be used by anyone with a high speed internet  connection  with no additional
hardware required to be installed at the users location.

Low cost office  space is  available  and all other  expenses  will be monitored
closely to assure  that the focus of the next phase of the  business  plan moves
ahead as planned.

Our  challenge in 2006 will be to use the  proceeds of this  offering to provide
working  capital  for  marketing  to promote  our  product  and  salaries of our
officers to enable them to spend more time on growing our business.

As of October 15, 2005,  Max Kipness  became a full time  employee.  Mr Lisle is
acting as a consultant and charging for actual services rendered.

Capital Expenditures

As our business grows, we will have to acquire additional servers to accommodate
the growing disk storage capacity. Our current equipment can handle the needs of
30-40  customers.  A new  server  will be  required  for each  additional  30-40
customers.  We believe we will be able to add such equipment and finance it from
customer  charges  and  will  not  require  debt  or  equity  financing  for our
anticipated capital expenditures.


                                       8
<PAGE>

Accounting Policies

Revenue Recognition

We expect to generate revenue from providing automated data backup and retrieval
services,  virus protection  services and `spam' blocking services.  Our current
clients have been very  satisfied  with our services and contacts with potential
customers are ongoing.  The Company  charges its customers  monthly fees for its
services.  Revenues are  recognized in the month the services are provided.  The
monthly fees consist of a base fee, a data transfer fee,  based on the volume of
data transferred, and a data storage fee, based on the volume of data stored.

Stock-Based Compensation

We account for stock-based employee compensation arrangements in accordance with
provisions of Accounting  Principles  Board ("APB") Opinion No. 25,  "Accounting
for Stock Issued to  Employees,"  and comply with the  disclosure  provisions of
SFAS No. 123,  "Accounting for Stock-Based  Compensation" as amended by SFAS No.
148,  "Accounting for  Stock-Based  Compensation-Transition  and Disclosure,  an
amendment of FASB  Statement  No. 123".  Under APB Opinion No. 25,  compensation
expense  for  employees  is based on the  excess,  if any, on the date of grant,
between the fair value of our stock over the exercise price.

We account for equity instruments issued to non-employees in accordance with the
provisions  of SFAS No.  123 and SFAS No.  148 and  Emerging  Issues  Task Force
("EITF") Issue No. 96-18,  "Accounting for Equity Instruments That Are Issued to
Other Than Employees for Acquiring,  or in  Conjunction  with Selling,  Goods or
Services."  All  transactions  in which goods or services are the  consideration
received for the issuance of equity  instruments  are accounted for based on the
fair  value  of the  consideration  received  or the fair  value  of the  equity
instrument issued,  whichever is more reliably measurable.  The measurement date
of the fair value of the equity  instrument issued is the earlier of the date on
which the  counterparty's  performance  is  complete  or the date on which it is
probable that performance will occur.

Future Obligations

We have no indebtedness or other continuing financial commitments.

Item 3.  Controls and Procedures

a) Within the 90-day period prior to the date of this report,  we carried out an
evaluation,  under the supervision and with the participation of our management,
including  the Chief  Executive  Officer  and Chief  Financial  Officer,  of the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures  pursuant to Rule 13a-14 of the Securities  Exchange Act of 1934 (the
"Exchange  Act").  Based upon that evaluation,  the Chief Executive  officer and
Chief Financial  Officer  concluded that our disclosure  controls and procedures
are effective in timely  alerting them to material  information  relating to the
Company  required to be included in our  Exchange  Act  filings.  The  Executive
Officer  responsible  for the financial  reporting and  disclosure are in direct
control of the books and records of the Company and are involved  first-hand  in
the decision making process for material transactions.

b) There have been no significant  changes in our internal  controls or in other
factors,  which could  significantly  affect internal controls subsequent to the
date we carried out our evaluation.


                                        9
<PAGE>

                          PART II -- OTHER INFORMATION

Item 1.  Legal Proceedings

         None.

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

         None.

Item 3.  Defaults Upon Senior Securities

         None.

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

         None.

Item 5.  Other Information

         None

Item 6.  Exhibits .

         31.1     Certification  by CEO/CFO  pursuant to 18 USC Section  1350 as
                  adopted by Section 302 of the Sarbanes-Oxley Act of 2002.

         32.1     Certification  by CEO/CFO  pursuant to 18 USC Section  1350 as
                  adopted by Section 906 of the Sarbanes-Oxley Act of 2002.












                                       10
<PAGE>

                                   SIGNATURES

     In accordance  with the  requirements  of the Exchange Act, the  registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

Date:    November 21, 2005

                                                         ASSURE DATA, INC.



                                                      By: /s/ Robert Lisle
                                                         -----------------------
                                                         Robert Lisle, President











                                       11