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

  |X| QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
                                    OF 1934.

                  FOR THE QUARTERLY PERIOD ENDED June 30, 2005

      |_| TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES AND
                              EXCHANGE ACT OF 1934.

          FOR THE TRANSITION PERIOD FROM ____________ TO _____________

                        Commission File Number 333-61610

                        BRAINSTORM CELL THERAPEUTICS INC.

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

           Washington                                    912061053
           ----------                                    ---------
(State or other jurisdiction of                       (I.R.S. Employer
 incorporation or organization)                      Identification  No.)

                           1350 Avenue of the Americas
                               New York, NY 10019
                    ----------------------------------------
                    (Address of principal executive offices)

                                  212-557-9000
                           (Issuer's telephone number)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 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 |_|

The number of shares outstanding of the Issuer's common stock, $0.00005 par
value, as of June 30, 2005 was 21,754,683.



                         PART 1 - FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS.

                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                          (A development stage company)

                     (Formerly: Golden Hand Resources Inc.)

                    INTERIM CONSOLIDATED FINANCIAL STATEMENTS

                               AS OF JUNE 30, 2005

                                 IN U.S. DOLLARS

                                    UNAUDITED




                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)



                                                                                        June 30,       March 31,
                                                                                          2005           2005
                                                                                       -----------    -----------
                                                                                        Unaudited       Audited
                                                                                       -----------    -----------
                                                                                                
  ASSETS

CURRENT ASSETS:
  Cash and cash equivalents                                                                305,545        526,519
  Restricted cash                                                                           29,515         31,134
  Accounts receivable and prepaid expenses                                                 116,459         87,566
                                                                                       -----------    -----------

Total current assets                                                                       451,519        645,219
                                                                                       -----------    -----------

SEVERANCE PAY FUND                                                                          10,783          5,871
                                                                                       -----------    -----------

PROPERTY AND EQUIPMENT, NET                                                                408,097        228,315
                                                                                       -----------    -----------

Total assets                                                                               870,399        879,405
                                                                                       ===========    ===========

  LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Trade payables                                                                           211,617         37,850
  Other accounts payable and accrued expenses                                              216,380        131,232
                                                                                       -----------    -----------

Total current liabilities                                                                  427,997        169,082
                                                                                       -----------    -----------

ACCRUED SEVERANCE PAY                                                                       10,783          5,871
                                                                                       -----------    -----------

Total liabilities                                                                          438,780        174,953
                                                                                       -----------    -----------

STOCKHOLDERS' EQUITY:
  Share capital:
    Common stock of $ 0.00005 par value - Authorized: 200,000,000 shares at June 30,
      2005 and at March 31, 2005; Issued and outstanding: 21,754,683 and 20,867,808
      at June 30, 2005 and at March 31, 2005 respectively (Note 5)                           1,088          1,044
    Preferred stock of $ 0.00005 par value - Authorized: 40,000,000 shares at June
      30, 2005 and at March 31, 2005; none issued                                               --             --
  Additional paid-in capital                                                            24,116,523     25,100,625
  Deferred stock-based compensation                                                     (3,943,722)    (5,394,735)
  Deficit accumulated during the development stage                                     (19,742,270)   (19,002,482)
                                                                                       -----------    -----------

Total stockholders' equity                                                                 431,619        704,452
                                                                                       -----------    -----------

Total liabilities and stockholders' equity                                                 870,399        879,405
                                                                                       ===========    ===========


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

                                     - 2 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

CONSOLIDATED STATEMENTS OF OPERATIONS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)



                                                                                                 Period from
                                                                                                September 22,
                                                                         Three months ended     2000 (inception
                                                                             June 30,            date) through
                                                                    --------------------------     June 30,
                                                                       2005           2004           2005
                                                                    -----------    -----------    -----------
                                                                                    Unaudited
                                                                    -----------------------------------------
                                                                                          
Operating expenses:
  Research and development                                              180,637             --        652,679
  Research and development expenses related to shares ,warrants
    and options granted to employees and service providers                9,855             --     15,888,306
  General and administrative                                            234,708             --        499,839
  General and administrative expenses related to shares ,warrants
    and options granted to employees and service providers              307,600             --      2,519,022
                                                                    -----------    -----------    -----------

Total operating expenses                                                732,800             --     19,559,846

Financial expenses, net                                                   2,379             --          8,375
                                                                    -----------    -----------    -----------

Loss before income taxes                                               (735,179)   (19,568,221)
Income taxes (Note 10)                                                    4,609             --         10,078
                                                                    -----------    -----------    -----------

Loss from continuing operations                                        (739,788)            --    (19,578,299)

Net loss from discontinued operations                                        --        (20,866)      (163,971)
                                                                    -----------    -----------    -----------

Net loss                                                               (739,788)       (20,866)   (19,742,270)
                                                                    ===========    ===========    ===========

Basic net loss per share from continuing operations                       (0.04)            --
                                                                    ===========    ===========

Weighted average number of shares outstanding                        21,137,142     10,303,000             
                                                                    ===========    ===========


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


                                     - 3 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)
In U.S. dollars (except share data)



                                                                                                          Deficit
                                                                                                        accumulated       Total
                                                    Common stock            Additional    Deferred      during the    stockholders'
                                              -------------------------       paid-in    stock-based    development      equity
                                                 Number        Amount         capital    compensation      stage       (deficiency)
                                              -----------    -----------    -----------   -----------    -----------   -----------
                                                                                                     
Balance as of September 22, 2000 (inception
  date)                                                --             --             --            --             --            --
  Stock issued on September 22, 2000 for
    cash at $ 0.00188 per share                 8,500,000            850         15,150            --             --        16,000
  Stock issued on March 31, 2001 for cash
      at
    $ 0.0375 per share                          1,600,000            160         59,840            --             --        60,000
  Contribution of capital                              --             --          7,500            --             --         7,500
  Net loss                                             --             --             --            --        (17,026)      (17,026)
                                              -----------    -----------    -----------   -----------    -----------   -----------

Balance as of March 31, 2001 (audited)         10,100,000          1,010         82,490            --        (17,026)       66,474
  Contribution of capital                              --             --         11,250            --             --        11,250
  Net loss                                             --             --             --            --        (25,560)      (25,560)
                                              -----------    -----------    -----------   -----------    -----------   -----------

Balance as of March 31, 2002 (audited)         10,100,000          1,010         93,740            --        (42,586)       52,164
  Contribution of capital                              --             --         15,000            --             --        15,000
  Net loss                                             --             --             --            --        (46,806)      (46,806)
                                              -----------    -----------    -----------   -----------    -----------   -----------

Balance as of March 31, 2003 (audited)         10,100,000          1,010        108,740            --        (89,392)       20,358
  2 for 1 stock split                          10,100,000             --             --            --             --            --
  Stock issued on August 31, 2003 to
      purchase
    mineral option at $ 0.065 per share           100,000              5          6,495            --             --         6,500
  Cancellation of shares granted to
    Company's President                       (10,062,000)          (503)           503            --             --            --
  Contribution of capital                              --             --         15,000            --             --        15,000
  Net loss                                             --             --             --            --        (73,295)      (73,295)
                                              -----------    -----------    -----------   -----------    -----------   -----------

Balance as of March 31, 2004 (audited)         10,238,000            512        130,738            --       (162,687)      (31,437)
  Stock issued on June 24, 2004 for private
    placement at $ 0.01 per share, net of
    $ 25,000 issuance expenses                  8,510,000            426         59,749            --             --        60,175
  Stock-based compensation related to
    shares granted to service providers         2,025,000            101      1,632,699            --             --     1,632,800
  Contribution of capital                              --             --          7,500            --             --         7,500
  Stock issued in 2004 for private
    placement at $ 0.75 per unit (Note
    5c(2))                                      1,894,808             95      1,418,042            --             --     1,418,137
  Cancellation of shares granted to service
    providers (Note 5c(6))                     (1,800,000)           (90)            90            --             --            --
  Deferred stock-based compensation related
      to
    options granted to employees                       --             --      5,978,759    (5,978,759)            --            --
  Amortization of deferred stock-based
    compensation related to options granted
    to employees                                       --             --             --       584,024             --       584,024
  Compensation related to options granted
    to service providers                               --             --     15,873,048            --             --    15,873,048
  Net loss                                             --             --             --            --    (18,839,795)  (18,839,795)
                                              -----------    -----------    -----------   -----------    -----------   -----------

Balance as of March 31, 2005 (audited)         20,867,808          1,044     25,100,625    (5,394,735)   (19,002,482)      704,452
                                              -----------    -----------    -----------   -----------    -----------   -----------


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


                                     - 4 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)
In U.S. dollars (except share data)



                                                                                                        Deficit
                                                                                                      accumulated       Total
                                                  Common stock            Additional    Deferred      during the    stockholders'
                                            -------------------------       paid-in    stock-based    development      equity
                                               Number        Amount         capital    compensation      stage       (deficiency)
                                            -----------    -----------    -----------   -----------    -----------   -----------
                                                                                                   
Balance as of March 31, 2005 (audited)      20,867,808         1,044      25,100,625     (5,394,735)   (19,002,482)       704,452
  Stock issued on May 12, 2005 for
    private placement at $ 0.8 per share
    (Note 5c(3))                               186,875             9         149,491             --             --        149,500
  Deferred stock-based compensation
    related to options granted to
    employees                                       --            --      (1,543,059)     1,543,059             --             --
  Deferred stock-based compensation
      related
    to shares granted to directors             200,000            10         307,990       (308,000)            --             --
  Amortization of deferred stock-based
    compensation related to options and
    shares granted to employees and
    directors                                       --            --              --        215,954             --        215,954
  Stock-based compensation related to
    options and shares granted to
    service providers                          500,000            25         101,476             --             --        101,501
  Net loss                                          --            --              --             --       (739,788)      (739,788)
                                           -----------   -----------     -----------    -----------    -----------    -----------

Balance as of June 30, 2005 (unaudited)     21,754,683         1,088      24,116,523     (3,943,722)   (19,742,270)       431,619
                                           ===========   ===========     ===========    ===========    ===========    ===========


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


                                     - 5 -

                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
In U.S. dollars



                                                                                                 Period from
                                                                                                September 22,
                                                                        Three months ended     2000 (inception
                                                                            June 30,            date) through
                                                                    -------------------------      June 30,
                                                                     2005             2004           2005
                                                                    -----------    -----------   -----------
                                                                                    Unaudited
                                                                    ----------------------------------------
                                                                                         
Cash flows from operating activities:
  Net loss                                                             (739,788)            --   (19,742,270)
  Less - loss for the period from discontinued operations                    --             --       163,971
  Adjustments to reconcile net loss to net cash provided by (used
     in) operating activities:
    Depreciation                                                          5,374             --         5,619
    Expenses related to shares and options granted to service
       providers                                                        101,501             --    17,583,149
    Amortization of deferred stock-based compensation related to
       options granted to employees                                     215,954             --       799,978
    Increase in accounts receivable and prepaid expenses                (28,893)            --      (111,715)
    Increase in trade payables                                          173,767             --       211,617
    Increase in other accounts payable and accrued expenses              85,148             --       211,230
                                                                    -----------    -----------   -----------

Net cash used in continuing operating activities                       (186,937)            --      (878,421)
Net cash provided by (used in) discontinued operating activities             --          9,698       (22,766)
                                                                    -----------    -----------   -----------

Total net cash provided by (used in) operating activities              (186,937)         9,698      (901,187)
                                                                    -----------    -----------   -----------

Cash flows from investing activities:
  Purchase of property and equipment                                   (185,156)            --      (413,716)
  Restricted cash                                                         1,619             --       (29,515)
  Investment in lease deposit                                                --             --        (4,590)
                                                                    -----------    -----------   -----------

Net cash used in continuing investing activities                       (183,537)            --      (447,821)
Net cash used in discontinued investing activities                           --             --       (16,000)
                                                                    -----------    -----------   -----------

Total net cash used in investing activities                            (183,537)            --      (463,821)
                                                                    -----------    -----------   -----------

Cash flows from financing activities:

Proceeds from issuance of Common stock and warrants, net                149,500             --     1,627,812
                                                                    -----------    -----------   -----------

Net cash provided by continuing financing activities                    149,500             --     1,627,812
Net cash provided by discontinued financing activities                       --         53,515        42,741
                                                                    -----------    -----------   -----------

Total net cash provided by financing activities                         149,500         53,515     1,670,553
                                                                    -----------    -----------   -----------

Increase (decrease) in cash and cash equivalents                       (220,974)        63,213       305,545
Cash and cash equivalents at the beginning of the period                526,519          4,604            --
                                                                    -----------    -----------   -----------

Cash and cash equivalents at end of the period                          305,545         67,817       305,545
                                                                    ===========    ===========   ===========


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


                                     - 6 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars (except share data)

NOTE 1:- GENERAL

      a.    Brainstorm Cell Therapeutics Inc.  (formerly:  Golden Hand Resources
            Inc.) ("the Company") was incorporated in the State of Washington on
            September 22, 2000.

      b.    On May 21,  2004,  the  former  major  shareholders  of the  Company
            entered into a purchase agreement with a group of private investors,
            who purchased from the former major shareholders 6,880,000 shares of
            the then issued and outstanding  10,238,000  shares of the Company's
            Common stock.

      c.    On July 31,  2003,  the Company  acquired an option to purchase  the
            Dalhousie Mineral Claim,  situated in Canada. The purchase price was
            $ 10,000  and was made by way of a  promissory  note.  On October 6,
            2003, the Company  issued  100,000 shares to the vendor  pursuant to
            the agreement.

      d.    The  Company  acquired  the right to market and sell a digital  data
            recorder  product line in certain States in the U.S. The license was
            acquired on September 22, 2000 and had a four-year  term.  Under the
            terms of the license  agreement,  the Company purchased products and
            resold them.

            On May 4, 2004,  the  Company  amended the  license  agreement  to a
            worldwide  non-exclusive  license. Due to the non-exclusivity of the
            license,  the Company could not determine  whether the license would
            generate  any future  sales.  As a result,  in the first  quarter of
            2004, the Company recognized impairment in the value of the license,
            which has been charged to the statement of operations. Since the end
            of the first  quarter of 2004,  the  Company  has not engaged in any
            activities related to the sale of the digital data recorder product.

      e.    On July 8, 2004, the Company entered into a licensing agreement with
            Ramot of Tel Aviv University Ltd. ("Ramot"), an Israeli corporation,
            to acquire certain stem cell technology (see Note 3).  Subsequent to
            this  agreement,  the Company decided to change its line of business
            and  to  focus  on the  development  of  novel  cell  therapies  for
            neurodegenerative diseases, particularly, Parkinson's disease, based
            on the acquired  technology  and research to be conducted and funded
            by the Company.

            Following the licensing agreement dated July 8, 2004, the management
            of the Company has decided to abandon all activities  related to the
            sale of the digital data recorder product.  The  discontinuation  of
            this  activity was  accounted  for under the  provision of SFAS 144,
            "Accounting for the Impairment or Disposal of Long-Lived Assets".


                                     - 7 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars (except share data)

NOTE 1:- GENERAL (Cont.)

      f.    On October 25, 2004, the Company formed a wholly-owned subsidiary in
            Israel,  Brainstorm Cell  Therapeutics  Ltd.  ("BCT").  On March 14,
            2005, the Company signed an agreement with its subsidiary  effective
            as of November, 2004, according to which the subsidiary will provide
            research,  development and other services to the Company. In return,
            the subsidiary will be entitled to receive reimbursement of expenses
            incurred  by it in  the  process  of  performing  the  research  and
            development services plus 10% of such reimbursement amounts.

      g.    As of June 30,  2005,  the Company had an  accumulated  deficit of $
            19,742,270   and  incurred   negative  cash  flows  from   operating
            activities  in the amount of $ 186,937  for the three  months  ended
            June 30,  2005.  In  addition,  the  Company has not  generated  any
            revenues yet.

            The  Company's  ability to continue to operate as a going concern is
            dependent upon additional financial support.

            These financial  statements do not include any adjustments  relating
            to the recoverability and classification of assets' carrying amounts
            or the amount and classification of liabilities that may be required
            should the Company be unable to continue as a going concern.

            The  Company  intends  to  raise  additional  capital  to  fund  its
            operations. In the event the Company is unable to successfully raise
            capital and generate revenues,  it is unlikely that the Company will
            have  sufficient  cash flows and  liquidity  to finance its business
            operations as currently contemplated.  Accordingly, the Company will
            likely reduce general and administrative expenses and cease or delay
            the  development  project  until  it is  able to  obtain  sufficient
            financing.  There can be no assurance that sufficient  revenues will
            be generated  and that  additional  funds will be available on terms
            acceptable to the Company, or at all.

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES

      a.    The  significant  accounting  policies  applied in the  consolidated
            financial  statements as of June 30, 2005, are consistent with those
            applied in the  consolidated  financial  statements  as of March 31,
            2005.

            These financial  statements  should be read in conjunction  with the
            audited annual  financial  statements of the Company as of March 31,
            2005 and their accompanying notes.


                                     - 8 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars (except share data)

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

      b.    Accounting for share-based compensation:

            The  Company  has  elected  to follow  Accounting  Principles  Board
            Opinion  No.  25,   "Accounting   for  Stock  Issued  to  Employees"
            ("APB-25"),  and FASB Interpretation No. 44, "Accounting for Certain
            Transactions  Involving Stock Compensation" ("FIN 44") in accounting
            for its employee  stock  options.  Under  APB-25,  when the exercise
            price of the  Company's  stock options is less than the market price
            of the underlying stocks on the date of grant,  compensation expense
            is recognized over the option's vesting period.

            Pro  forma  information  regarding  net loss  and loss per  share is
            required by Statement of Financial  Accounting Standard No. 123, and
            has been  determined  assuming  the  Company had  accounted  for its
            employee  stock  options  under the fair value method  prescribed by
            that  Statement.  The fair value for these  options was estimated on
            the date of grant using the Black-Scholes option pricing model, with
            the  following  weighted-average  assumptions  for grants during the
            year ended March 31,  2005:  weighted  average  volatility  of 109%,
            risk-free  interest  rate  of  4.51%,  dividend  yield  of 0% and an
            expected life of five years.

            For purposes of pro forma  disclosures,  the estimated fair value of
            the options is amortized  as an expense  over the  option's  vesting
            period. The Company's pro forma information is as follows:



                                                                              Year ended June 30,
                                                                            ----------------------
                                                                             2005          2004
                                                                            ---------    ---------
                                                                                   Unaudited
                                                                            ----------------------

                                                                                   
            Net loss as reported                                            $ 739,788    $  20,866

            Deduct: share-based employee compensation expense included in
              reported net loss in accordance with APB-25                    (206,543)          --
            Add: stock-based employee compensation expense determined
              under fair value method                                         249,373           --
                                                                            ---------    ---------

            Pro forma net loss                                              $ 782,618    $  20,866
                                                                            =========    =========

            Pro forma net loss per share (basic)                            $    0.04    $      --
                                                                            =========    =========


            The Company applies SFAS 123 and EITF 96-18,  "Accounting for Equity
            Instruments  That are Issued to Other Than  Employees for Acquiring,
            or in Conjunction  with Selling,  Goods or Services"  ("EITF 96-18")
            with respect to options and warrants issued to non-employees.


                                     - 9 -



                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars (except share data)

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

            SFAS 123 and EITF 96-18 require the use of an option valuation model
            to measure the fair value of the options at the grant date.

      c.    Interim financial statements:

            The accompanying  unaudited interim  financial  statements have been
            prepared  in  a  condensed   format  and  include  the  consolidated
            financial  operations of the Company and its fully owned  subsidiary
            as of June  30,  2005  and for  the  three  months  then  ended,  in
            accordance  with  accounting  principles  generally  accepted in the
            United States  relating to the  preparation of financial  statements
            for  interim  periods.  Accordingly,  they  do not  include  all the
            information and footnotes required by generally accepted  accounting
            principles  for  complete  financial  statements.  In the opinion of
            management,   all  adjustments   (consisting  of  normal   recurring
            accruals)  considered  necessary for a fair  presentation  have been
            included.  Operating  results for the three-month  period ended June
            30, 2005 are not  necessarily  indicative of the results that may be
            expected for the year ended March 31, 2006.

NOTE 3:- RESEARCH AND LICENSE AGREEMENT

            On July 8, 2004,  the Company  entered  into a research  and license
            agreement  ("the  agreement")  with Ramot,  the technology  transfer
            company of Tel Aviv University Ltd. The license agreement grants the
            Company an exclusive, worldwide, royalty-bearing license to develop,
            use and sell certain stem cell  technology.  In consideration of the
            license,  the Company was  required to remit an upfront  license fee
            payment of $ 100,000;  royalties at a rate of 5% of all net sales of
            products  and  30% of all  sublicense  receipts.  In  addition,  the
            Company  granted  Ramot and certain of its  designees  fully  vested
            warrants to  purchase  10,606,415  shares of its Common  stock at an
            exercise  price of $ 0.01 per  share.  The  Company  will also fund,
            through Ramot,  further  research in  consideration of $ 570,000 per
            year for an  initial  two-year  period  and for a  further  two-year
            period if certain  research  milestones are met. Ramot may terminate
            the  agreement  if the Company  fails to reach  certain  development
            milestones or materially breaches the agreement.

            The warrants  issued  pursuant to the agreement were issued to Ramot
            and its  designees  effective  as of November  4, 2004.  Each of the
            warrants is exercisable for a five-year period beginning on November
            4, 2005.  Ramot and its designees were granted certain  registration
            rights.

            Ramot has instructed the Company that the warrants will be issued as
            follows:  Ramot  shall  be  issued  60% of  the  warrants,  the  two
            consultants  (or trustees for their  benefits) shall each be issued,
            in addition to the consultants' warrants described in Note 4, 16% of
            the Ramot  warrants,  and Mr.  Yosef Levy (a member of the  research
            team) shall be issued 8% of the Ramot warrants.


                                     - 10 -



                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars (except share data)

NOTE 3:- RESEARCH AND LICENSE AGREEMENT (Cont.)

      On March 21, 2005, the Company  entered into lock up agreements with Ramot
      with respect to warrants held by it .Under the lock-up  agreements,  Ramot
      may not transfer its securities to anyone other than permitted transferees
      without the prior  consent of the Company's  Board of  Directors,  for the
      period of time as follows: (i) eighty-five percent (85%) of the securities
      shall  be  restricted  from  transfer  for  the  twenty-four-month  period
      following  July 8, 2004 and (ii) fifteen  percent (15%) of the  securities
      shall be restricted from transfer for the  twelve-month  period  following
      July 8, 2004.

NOTE 4:- CONSULTING AGREEMENTS

      On July 8, 2004, the Company  entered into two consulting  agreements with
      Prof.  Eldad Melamed and Dr. Daniel Offen  (together  "the  Consultants"),
      upon which the  Consultants  shall  provide  the  Company  scientific  and
      medical  consulting  services in consideration  for a monthly payment of $
      6,000 each.  In addition,  the Company  granted each of the  Consultants a
      fully vested warrant to purchase  1,097,215 shares of the Company's Common
      stock,  at an  exercise  price of $ 0.01 per share.  The  warrants  issued
      pursuant to the agreement were issued to the  Consultants  effective as of
      November  4, 2004.  Each of the  warrants is  exercisable  for a five-year
      period beginning on November 4, 2005.

      On March 21, 2005,  the Company  entered into lock up agreements  with the
      Consultants  with  respect to  warrants  held by them  .Under the  lock-up
      agreements,  the Consultants  may not transfer their  securities to anyone
      other  than  permitted  transferees  without  the  prior  consent  of  the
      Company's  Board of  Directors,  for the  period of time as  follows:  (i)
      eighty-five  percent  (85%) of the  securities  shall be  restricted  from
      transfer for the twenty-four-month  period following July 8, 2004 and (ii)
      fifteen percent (15%) of the securities  shall be restricted from transfer
      for the twelve-month period following July 8, 2004.


                                     - 11 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars  (except share data)

NOTE 5:- STOCK CAPITAL

      a.    The rights of Common stock are as follows:

            Common shares  confer their  holders the right to receive  notice to
            participate and vote in general  meetings of the Company,  the right
            to a share in the excess of assets upon  liquidation  of the Company
            and the right to receive dividends, if declared.

            The  Common  stock  are  registered  and  publicly   traded  on  the
            Over-the-Counter  Bulletin Board service of the National Association
            of Securities Dealers, Inc. under the symbol BCLI.

      b.    The former  president of the Company  donated  services  valued at $
            6,000 and rent valued at $ 1,500 for the six months ended  September
            30, 2004.  These amounts were charged to the statement of operations
            as part of  discontinued  operations  and  classified  as additional
            paid-in capital in the stockholders' equity.

      c.    Issuance of shares, warrants and options:

            Private placements

            1.    On June 24, 2004,  the Company  issued to investors  8,510,000
                  Common shares for total  proceeds of $ 60,175 (net of $ 25,000
                  issuance expenses).

            2.    On  February  23,  2005,  the  Company   completed  a  private
                  placement  round  for the sale of  1,894,808  units  for total
                  proceeds of $  1,418,137.  Each unit  consists of one share of
                  Common  stock,  a one-year  warrant to  purchase  one share of
                  Common stock at $ 1.50 per share and a  three-year  warrant to
                  purchase one share of Common  stock at $ 2.50 per share.  This
                  private  placement  was  consummated  in four  tranches  which
                  closed in October 2004, November 2004 and February 2005.

            3.    On May 12,  2005,  the  Company  issued to a certain  investor
                  186,875  shares of its Common  stock for total  proceeds  of $
                  149,500 at a price per share of $ 0.8.

            4.    On March 21, 2005, the Company entered into lock up agreements
                  with its 29  shareholders  with respect to  15,290,000  shares
                  held by them .Under these lock-up  agreements,  these security
                  holders may not  transfer  their  shares to anyone  other than
                  permitted   transferees  without  the  prior  consent  of  the
                  Company'  Board  of  Directors,  for  the  period  of  time as
                  follows: (i) eighty-five percent (85%) of the securities shall
                  be restricted from transfer for the  twenty-four-month  period
                  following  July 8, 2004 and (ii) fifteen  percent (15%) of the
                  securities   shall  be   restricted   from  transfer  for  the
                  twelve-month period following July 8, 2004.


                                     - 12 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars  (except share data)

NOTE 5:- STOCK CAPITAL (Cont.)

            Shares and warrants to service providers

            5.    On June 1 and June 4,  2004,  the  Company  issued  40,000 and
                  150,000 Common shares for 12 months filing  services and legal
                  and due-diligence  services with respect to private placement,
                  respectively.   Compensation   expenses   related   to  filing
                  services, totaling $ 26,400, are amortized over a period of 12
                  months.  Compensation  related to legal  services,  totaling $
                  105,000,  was  recorded  as equity  issuance  cost and did not
                  effect the statement of operations.

            6.    On August 10, 2004, the Company issued 1,800,000 shares to two
                  consultants  for  past and  future  consulting  services.  The
                  compensation is deemed earned upon the issuance of the shares.
                  As a result, compensation expenses, totaling $ 1,530,000, were
                  charged  to the  statement  of  operations  for the year ended
                  March 31, 2005.

                  On December 23, 2004, the consultants surrendered the shares
                  to the Company and the shares were cancelled and are
                  considered authorized but unissued shares. Instead of the
                  cancelled shares, the consultants were granted immediately
                  vested options to purchase 1,800,000 shares of the Company,
                  exercisable for a period of ten years at an exercise price of
                  $ 0.0005 per share. The compensation is deemed earned upon the
                  issuance of the option.

            7.    On July 1 and  September 22, 2004,  the Company  issued 20,000
                  and 15,000 shares to a former director for financial  services
                  for the  first  and  second  quarters  of 2004,  respectively.
                  Compensation  expenses,  totaling $ 22,000 and $ 16,950,  were
                  charged  to the  statement  of  operations  for the year ended
                  March 31, 2005.

            8.    On November 4, 2004,  the Company  granted  Ramot,  10,606,415
                  warrants  at an  exercise  price of $ 0.01 per share (see Note
                  3a).

            9.    On November  4, 2004,  the  Company  granted  two  consultants
                  2,194,430  warrants at an  exercise  price of $ 0.01 per share
                  (see Note 4a).

            10.   On February 10, 2005, the Company signed an agreement with one
                  of its service providers  according to which the Company shall
                  issue to the service  provider  100,000  shares of  restricted
                  stock at a  purchase  price of $  0.00005  under the U.S Stock
                  Option  and  Incentive  Plan of the  Company.  The  restricted
                  shares will be subject to the  Company's  right to  repurchase
                  them within one year of the grant date as follows:  (i) in the
                  event that the service provider breaches his obligations under
                  the agreement,  the Company shall have the right to repurchase
                  the restricted  shares at a purchase price equal to par value;
                  and  (ii) in the  event  that  the  service  provider  has not
                  breached  his  obligations  under the  agreement,  the Company
                  shall have the right to repurchase the restricted  shares at a
                  purchase  price  equal to the then  fair  market  value of the
                  restricted  shares.  The restricted shares were issued in June
                  2005.


                                     - 13 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars  (except share data)

NOTE 5:- STOCK CAPITAL (Cont.)

            11.   In March and April 2005,  the Company signed an agreement with
                  four members of its  Scientific  Advisory  Board  according to
                  which the Company shall issue to the members of the Scientific
                  Advisory Board 400,000 share of restricted stock at a purchase
                  price of $ 0.00005  under the U.S Stock  Option and  Incentive
                  Plan (100,000 each). The restricted  shares are subject to the
                  Company's right to repurchase them if the grantees cease to be
                  members of the Company's  Advisory  Board for any reason.  The
                  restrictions  of the shares  shall  lapse in three  annual and
                  equal  portions  commencing  the grant  date.  The  restricted
                  shares were issued in June 2005.

            12.   On June 6, 2005,  the Company  granted the  constructor of its
                  facility  options to purchase  30,000 of the Company's  Common
                  stock at an exercise  price of $ 0.75 per share as part of the
                  agreement signed on March 23, 2005.

            13.   On May 16, 2005, the Company issued to a financial  consultant
                  warrants to purchase  47,500  shares of the  Company's  Common
                  stock, at an exercise price of $ 1.62 per share.  The warrants
                  are exercisable immediately over a term of five years.

                  Options and shares to employees and to directors

            14.   On March 28, 2005,  the  Company's  shareholders  approved the
                  2004 Global Share Option Plan and the Israeli Appendix thereto
                  (which  applies  solely to  participants  who are residents of
                  Israel),  the 2005 U.S.  Stock Option and Incentive  Plan, and
                  the  reservation  of  9,143,462  shares  of  Common  stock for
                  issuance in aggregate under these stock option plans.

                  Unless sooner terminated, the options shall terminate ten (10)
                  years from the date of grant.

                  As of June 30, 2005,  3,916,952 warrants were issued under the
                  plans  (3,339,452  to employees  and  directors and 500,000 to
                  service  providers,  see 10 and 11  above)  leaving  5,226,510
                  shares available for future grants.

            15.   On May 27,  2005,  the Company  granted  two of its  directors
                  200,000  restricted  shares  (100,000  each).  The  restricted
                  shares are subject to the Company's  right to repurchase  them
                  at a purchase price of par value ($ 0.00005). The restrictions
                  of the shares shall lapse in three  annual and equal  portions
                  commencing the grant date.

            16.   On May 27, 2005,  the Company  granted one of its directors an
                  option to purchase  100,000 shares of its Common stock,  at an
                  exercise  price of $ 0.75.  The  options  shall  vest in three
                  annual and equal portions commencing the grant date.


                                     - 14 -


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                          (Formerly: Golden Hand Resources Inc.)
                                                   (A development stage company)

--------------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
In U.S. dollars  (except share data)

NOTE 6:- SUBSEQUENT EVENT

      On July 27, 2005, the Company issued to certain  investors  165,000 shares
      of its Common stock, for total proceeds of $ 99,000.

                      - - - - - - - - - - - - - - - - - - -

                                     - 15 -


ITEM 2. PLAN OF OPERATION

This report contains  forward-looking  statements  relating to future events and
our future  performance  within the meaning of Section 27A of the Securities Act
of 1933, as amended,  and Section 21E of the Securities Exchange Act of 1934, as
amended, including,  without limitation,  statements regarding our expectations,
beliefs,  intentions  or  future  strategies  that are  signified  by the  words
"expects",  "anticipates",  "intends",  "believes" or similar  language.  Actual
results could differ materially from those  anticipated in such  forward-looking
statements.  All forward-looking  statements included in this document are based
on  information  available  to us on the  date  hereof.  It is  routine  for our
internal  projections and  expectations to change as the year or each quarter in
the year  progresses,  and  therefore it should be clearly  understood  that the
internal  projections and beliefs upon which we base our expectations may change
prior to the end of each quarter or the year.  Although these  expectations  may
change,  we may not inform you immediately if they do. We caution investors that
our business and  financial  performance  are subject to  substantial  risks and
uncertainties.   In  evaluating  our  business,   prospective  investors  should
carefully consider the information set forth under the caption "Risk Factors" in
addition to the other  information  set forth herein and  elsewhere in our other
public filings with the Securities and Exchange Commission.

Overview

Since July 8, 2004,  the Company's  business has focused on development of adult
stem cell therapies for treatment of neurodegenerative  diseases.  The Company's
business  activities are based on technology,  know-how and patent  applications
exclusively   licensed  world-wide  from  Ramot  at  Tel  Aviv  University  Ltd.
("Ramot").  Under the terms of the  Research  and License  Agreement  with Ramot
(which are  described in more detail  below),  Ramot  granted to us an exclusive
license to (a) certain stem cell technology developed at the Felsenstein Medical
Research Center of Tel Aviv University and related patent applications,  and (b)
the results of further research to be performed at Tel Aviv University  relating
to this  technology  under the  supervision  of Professor  Eldad Melamed and Dr.
Daniel Offen, the lead inventors.

Stem Cell Therapy

Our activities  are within the overall stem cell therapy  field.  Stem cells are
non-specialized cells with a potential for both self-renewal and differentiation
into cell  types with a  specialized  function,  such as muscle,  blood or brain
cells. The cells have the ability to undergo  asymmetric  division such that one
of the two daughter  cells retains the  properties  of the stem cell,  while the
other begins to differentiate  into a more specialized cell type. Stem cells are
therefore  central  to  normal  human  growth  and  development,  and also are a
potential  source of new cells for the  regeneration  of  diseased  and  damaged
tissue.  Stem cell  therapy  aims to restore  diseased  tissue  function  by the
replacement and/or addition of healthy cells by stem cell transplants.

Currently, two principal platforms for cell therapy products are being explored:
embryonic  stem  cells  (ESC),  isolated  from the inner  mass of a few days old
embryo,  and adult stem cells,  sourced from bone arrow,  cord blood and various
organs. Although embryonic stem cells are the easiest to grow and differentiate,
their use in human therapy is limited by safety  concerns  associated with their
tendency to develop Teratomas (a form of tumor) and their potential to elicit an
immune  reaction.  In addition,  ESC have  generated  much political and ethical
debate due to their origin in early human embryos.

Cell therapy using adult stem cells does not suffer from the same concerns. Bone
marrow is the tissue  where  differentiation  of stem  cells  into  blood  cells
(haematopoiesis)   occurs.  In  addition,  it  harbors  stem  cells  capable  of
differentiation  into mesenchymal  (muscle,  bone, fat and other) tissues.  Such
mesenchymal  stem  cells have also been shown  capable of  differentiating  into
nerve,  skin and other cells. In fact, bone marrow  transplants have been safely
and  successfully  performed for many years,  primarily  for treating  leukemia,
immune deficiency  diseases,  severe blood cell diseases,  lymphoma and multiple
myeloma.  Moreover,  bone marrow may be obtained  through a simple  procedure of
aspiration,  from the patient himself,  enabling  autologous cell therapy,  thus
obviating the need for donor matching,  circumventing immune rejection and other
immunological mismatch risks, as well as avoiding the need for immunosuppressive
therapy.  Thus, we believe bone marrow,  in particular  autologous  bone marrow,
capable  of in vitro  growth  and  multipotential  differentiation,  presents  a
preferable source of therapeutic stem cells.

Parkinson's Disease (PD)

PD is a chronic,  progressive  disorder,  affecting  certain nerve cells,  which
reside  in the  Substantia  Nigra of the brain and  which  produce  dopamine,  a
neurotransmitter   that   directs   and   controls   movement.   In  PD,   these
dopamine-producing nerve cells break down, causing dopamine levels to drop below
the threshold levels and resulting in brain signals directing movement to become
abnormal. The cause of the disease is unknown.

Over four million people suffer from PD in the western world,  of whom about 1.5
million are in the United States. In over 85% of cases, PD occurs in people over
the age of 65. Thus,  prevalence is increasing in line with the general aging of
the population. We believe the markets for pharmaceutical treatments for PD have
a combined value of approximately $4 billion per year. However,  these costs are
dwarfed when compared to the total economic burden of the disease which has been
estimated by the National Institute of Neurological Disease (NINDS) to exceed an
annual  $26  billion  in the U.S alone,  including  costs of medical  treatment,
caring,  facilities and other services,  as well as loss of productivity of both
patients and caregivers.



Description

The classic symptoms of PD are shaking  (tremor),  stiff muscles  (rigidity) and
slow movement  (bradykinesia).  A person with fully developed PD may also have a
stooped posture, a blank stare or fixed facial  expression,  speech problems and
difficulties with balance or walking. Although highly debilitating,  the disease
is not life threatening and an average patient's life span is about 15 years.

Current Treatments

Current drug  therapy for PD comprises  dopamine  replacement,  either  directly
(levodopa),  with dopamine mimetics or by inhibition of its breakdown. Thus, the
current  drugs focus on treating  the symptoms of the disease and do not presume
to provide a cure.

Levodopa,  which remains the standard and most potent PD  medication  available,
has a propensity to cause serious motor  response  complications  with long-term
use. Moreover, effective drug dosage often requires gradual increase, leading to
more adverse side effects and eventual `resistance' to their therapeutic action.
This greatly limits patient benefit.  Therefore,  physicians and researchers are
continuously  seeking  levodopa-sparing  strategies in patients with early-stage
disease to delay the need for  levodopa,  as well as in patients with late stage
disease who no longer respond to therapy.

Prescription  drugs to treat PD  currently  generate  sales of over $1 billion a
year in the U.S and the market is expected to grow to approximately $2.3 billion
by 2010,  driven  by the  increase  in size of the  elderly  population  and the
introduction  of new PD therapies that carry a higher price tag than the generic
levodopa.

There is a greatly  unsatisfied need for novel approaches  towards management of
PD. These include development of neurotrophic agents for neuroprotection  and/or
neurorestoration,  controlling levodopa-induced adverse side effects, developing
compounds  targeting   nondopaminergic  systems  (e.g.,  glutamate  antagonists)
controlling  the  motor  dysfunction  such  as  gait,  freezing,   and  postural
imbalance,  treating  and  delaying  the onset of  disease-related  dementia and
providing simplified dosing regimens.

In addition to the symptomatic drug development approaches,  there is an intense
effort to develop cell and gene therapeutic "curative" approaches to restore the
neural  function in patients with PD, by (i) replacing the  dysfunctional  cells
with dopamine producing cell transplant, or by (ii) providing growth factors and
proteins, such as glial derived neurotrophic factor (GDNF), that can maintain or
preserve  the  patient's  remaining  dopaminergic  cells,  protecting  them from
further  degeneration.  Preclinical  evaluation of cell  therapeutic  approaches
based on  transplantation of dopaminergic  neurons  differentiated in vitro from
ESC, have been successful in ameliorating  the  parkinsonian  behavior of animal
models, as has direct gene therapy with vectors harboring the GDNF gene. However
these  approaches  are  limited,  in the first  case,  by the safety and ethical
considerations associated with use of ESC, and in the second case, by the safety
risks inherent to gene therapy.

In  fact,   PD  is  the  first   neurodegenerative   disease   for  which   cell
transplantation has been attempted in humans, first with adrenal medullary cells
and,  later,  with  tissue  grafts  from  fetal  brain.  About  300  such  fetal
transplants  have already  been  performed  and some benefit has been  observed,
mainly in younger patients.  However,  this approach is not only impractical but
greatly  limited by the ethical issues  influencing  the  availability  of human
fetuses.

The above  considerations  have led to  intensive  efforts to define and develop
appropriate cells from adult stem cells.

Our approach

We intend to focus our efforts to develop  cell  therapeutic  treatments  for PD
based on the  expansion of human  mesenchymal  stem cells from adult bone marrow
and their  differentiation  into neuron like cells, such as neurons that produce
dopamine and  astrocytes  (glial cells) that produce GDNF. Our aim is to provide
neural stem cell transplants that (i) "replace" damaged dopaminergic nerve cells
and diseased tissue by augmentation  with healthy dopamine  producing cells; and
that  (ii)  maintain  and  preserve  the  remaining  dopaminergic  cells  in the
patient's brain, protecting them from further degeneration.

The research team led by Prof.  Melamed and Dr. Offen has achieved  expansion of
human bone marrow mesenchymal stem cells and their differentiation into both two
types of brain cells, neurons and astrocytes, each having therapeutic potential,
as follows:

o     NurOwnTM program 1 - human bone marrow derived  dopamine  producing neural
      cells for restorative treatment in Parkinson's disease.  Human bone marrow
      mesenchymal   stem   cells  were   isolated   and   expanded.   Subsequent
      differentiation  of the cell  cultures  in a  proprietary  differentiation
      medium generated cells with  neuronal-like  morphology and showing protein
      markers specific to neuronal cells.  Moreover, the in vitro differentiated
      cells were shown to express  enzymes and  proteins  required  for dopamine
      metabolism,   particularly   the   enzyme   tyrosine   hydroxylase.   Most
      importantly,  the cells  produce  and release  dopamine in vitro.  Further
      research  consisting  of  implanting  these  cells in an  animal  model of
      Parkinson's  disease (6-OHDA induced lesions),  showed the  differentiated
      cells exhibit long term  engraftment,  survival and function in vivo. Most
      importantly,  such  implantation  resulted in marked  attenuation of their
      symptoms, essentially reversing their Parkinsonian movements.



o     NurOwnTM  program 2 - human bone marrow derived GDNF  producing  astrocyte
      for treatment of Parkinson's disease, ALS and spinal cord injury. In vitro
      differentiation of the expanded human bone marrow derived mesenchymal stem
      cells in a special proprietary medium, generated cells with astrocyte-like
      morphology that expressed  astrocyte  specific markers.  Moreover,  the in
      vitro differentiated cells were shown to express and secrete GDNF into the
      growth  medium.  GDNF is a protein,  previously  been shown to protect and
      preserve neurons in various models of neurodegenrative diseases. We intend
      to study the therapeutic  potential of such GDNF producing cells in animal
      models of PD and ALS is underway.

We intend to optimize the proprietary processes for transformation of human bone
marrow expanded  mesenchymal stem cells into  differentiated  cells that produce
dopamine  and/or GDNF for  implantation  to PD patients.  The  optimization  and
process  development  will be conducted  in an effort to adhere  strictly to FDA
guidelines for Good Tissue Practice (GTP) and Good Manufacturing Practice (GMP).
Once the optimization process is complete,  we intend to evaluate the safety and
efficacy of each of our cell  transplants  in animal  models,  separately and in
combination,  according  to  regulatory  guidelines  in  rodents  as  well as in
non-human  primates.  Based on our  results in animals we intend to produce  the
differentiated cell products for conducting clinical trials to assess safety and
efficacy  of the cell  therapies  in  Parkinson's  patients.  In an  attempt  to
increase patient safety and minimize any chance of rejection or immune reaction,
we intend to develop the NurOwnTM  products as an  autologous  cell  therapeutic
modality,  comprising  extracted  bone marrow,  processed  into the  appropriate
neuronal cells and re-implanted into the patient's brain.

We believe that the  therapeutic  modality will comprise the  following:  o bone
marrow aspiration from patient;

o     isolating and expanding the mesenchymal stem cells;

o     Differentiating  the  expanded  stem  cells  into  neuronal-like  dopamine
      producing cells and/or astrocytes-like GDNF producing cells; and

o     implantation of the  differentiated  cells into patient from whom the bone
      marrow was extracted

Business strategy

Our efforts are currently  focused on the development of the technology from the
lab to the clinic with the main objectives:

o     Developing the cell differentiation process according to FDA guidelines

o     Demonstrating safety and efficacy, first in animals and then in patients

o     Setting up centralized facilities to provide NurOwnTM therapeutic products
      and services for transplantation in patients.

We intend to enter into strategic  partnerships as we progress  towards advanced
clinical  development  and  commercialization  with  companies  responsible  for
advanced  clinical  development  and  commercialization.  We intend  to  provide
strategic  partners with services  required to process the NurOwnTM products for
the clinical  trials.  This  approach is intended to generate an early inflow of
up-front and milestone  payments and to enhance our capacities in regulatory and
clinical infrastructure while minimizing expenditure and risk.

Intellectual Property

o     The  NurOwnTM   technology  for   differentiation  of  dopamine  producing
      neuron-like   cells  is   covered  by  PCT   patent   application   number
      PCT/IL03/00972 filed in November 17, 2003.

o     A provisional  patent  application  60/690,879  was filed for the NurOwnTM
      technology for differentiation of GDNF producing cells on June 16, 2005.

o     The Company has filed for a trademark on NurOwnTM.

The patent  applications,  as well as relevant know-how and research results are
licensed  from  Ramot.  BrainStorm  intends to work with  Ramot to  protect  and
enhance its intellectual  property rights by filing continuations and new patent
applications on any improvements to NurOwnTM and any new discoveries  arising in
the course of research and development.



Research and License Agreement with Ramot

On July 8, 2004, we entered into our Research and License  Agreement (the "Ramot
Agreement") with Ramot, the technology licensing company of Tel Aviv University.
Under the terms of the Ramot Agreement, Ramot granted to us an exclusive license
to (a) the know how and patent  applications  on the above  mentioned  stem cell
technology developed by the team led by Prof. Melamed and Dr. Offen, and (b) the
results of further  research to be performed by the same team on the development
of the stem cell technology.  We agreed to fund further research relating to the
licensed  technology in an amount of $570,000 per year for an initial  period of
two years, and for an additional  two-year period if certain research milestones
are met.

In consideration for the license, we agreed to pay Ramot:

o     an up front license fee payment of $100,000;

o     an amount  equal to 5% of all Net  Sales of  Products  as those  terms are
      defined in the Research and License Agreement ; and

o     an  amount  equal to all 30% of all  Sublicense  Receipts  as such term is
      defined in the Research and License Agreement.

In  addition,  we issued to Ramot and its  designees,  warrants  to  purchase an
aggregate  of  10,606,415  shares of our  common  stock  (29% of our  issued and
outstanding shares as of November 4, 2004). Simultaneously with the execution of
the Ramot Agreement, we entered into individual consulting agreements with Prof.
Melamed and Dr. Offen pursuant to which, all intellectual  property developed by
Prof.  Melamed or Dr. Offen in the  performance of services  thereunder  will be
owned by Ramot and licensed to us under the Ramot  Agreement.  As of November 4,
2004, we implemented  these  consulting  agreements,  under which we pay each of
Professor  Melamed and Dr.  Offen an annual  consulting  fee of $72,000,  and we
issued each of them  warrants to purchase  1,097,215  shares of our common stock
(3% of our  issued  and  outstanding  shares on the same  terms as the  warrants
issued to Ramot).  Each of the warrants is  exercisable  for a five-year  period
beginning on November 4, 2005.

In October  2004 we paid Ramot a total of $402,000 to cover the upfront  license
fee  payment,  the first  installment  of research  funding and patent  expenses
reimbursement.  Ramot has agreed to defer our second and third research  funding
payments for the sum of $142,500 each, which were originally due May 1, 2005 and
August 1, 2005 until October 1, 2005. If we fail to make these  payments by such
time (for  which we will need to  consummate  an  additional  financing),  or to
obtain an additional deferral from Ramot until we raise such capital,  and Ramot
elects to terminate our license,  we would need to change our business  strategy
and we may be forced to cease operations.

Employees

As of June 30, 2005,  we have three  executive  officers,  Dr.  Yaffa Beck,  our
President  and CEO,  Yoram  Drucker,  our  Chief  Operating  Officer,  and David
Stolick,  our Chief  Financial  Officer.  We currently have four  scientific and
administrative  employees  and  are  in the  process  of  recruiting  additional
employees. Assuming we consummate our intended financings, we expect to increase
our staff significantly in the near future.

Facilities; Equipment

The address of our principal  executive  offices is 1350 Avenue of the Americas,
New York, NY 10019,  where in consideration for $350 per month we have a license
to use office space and receive  general office services until November 30, 2005
with a one-year renewal option.

On December 1, 2004 our Israeli  subsidiary,  Brainstorm Cell  Therapeutics Ltd.
(the "Subsidiary"),  entered into a lease agreement for the lease of premises in
Petach Tikva,  Israel,  which include  approximately 600 square meters of office
and laboratory  space.  The term of the lease is 36 months,  with two options to
extend same - one for an additional 24 months (the "First Option"),  and one for
an additional 36 months (the "Second Option"). Rent is to be paid on a quarterly
basis in the  following  amounts:  (i) NIS 17,965  (approximately  $US3,928) per
month  during the first 12 months of the lease,  (ii) NIS 19,527  (approximately
$US4,270)  per month  during the  following  24 months of the  lease,  (iii) NIS
22,317  (approximately  $US4,879)  per month during the First Option  period and
(iv) NIS 23,712  (approximately  $US5,184)  per month  during the Second  Option
period.

We recently  completed  leasehold  improvements of the Petach Tikva facility for
which we paid the contractor  approximately  $368,000 and issued it fully-vested
options to purchase  30,000  shares of our common stock at an exercise  price of
$0.75 per share.  The lessor has  reimbursed  $82,000 in  connection  with these
improvements.  We  relocated  to the new  facility in May 2005 and we  currently
intend to purchase certain additional  laboratory equipment at an estimated cost
of $102,000.

Plan of Operations

Assuming we can successfully consummate our contemplated financings, our primary
objectives over the twelve months ending June 30, 2006 will be:

1.    To define and optimize our NurOwnTM technology in human bone marrow cells,
      so as to enable future  processing and  manufacturing for clinical studies
      in accordance  with FDA  guidelines.  We intend to perfect methods for the
      stem cell growth and differentiation in specialized growth medias, as well
      as methods for freezing,  thawing,  transporting  and storing the expanded
      mesenchymal stem cells, as well as the differentiated cells.



2.    To conduct further  studies in animal models of Parkinson's  disease (mice
      and rats) to evaluate the  engraftment,  survival and efficacy of our cell
      implants for our dopamine  producing and/or GDNF cells,  separately and in
      combination.

3.    To develop analytical methodology and specifications to be used as release
      criteria in setting up a quality  control system for the processing of our
      cells.

4.    To  conduct  feasibility  studies  in  non-primate  models of  Parkinson's
      disease   (MPTP  -  monkeys)  to  evaluate   engraftment,   survival   and
      functionality of our cell implants.

All of these activities will be coordinated with a view towards the execution of
safety and efficacy  evaluation  studies of the dopamine- and/or GDNF- producing
differentiated  cell implants in MPTP - Parkinson's  disease model  monkeys,  in
preparation  for IND  submission for conducting  clinical  trials.  We intend to
crystallize our development plans with the assistance of our scientific advisory
board members as well as to retain external  regulatory  consultants,  expert in
the FDA cell therapy regulation guidelines.

We also intend to continue  our close  cooperation  and funding of the  research
programs  conducted by the scientific team led by Prof. Melamed and Dr. Offen at
the Tel Aviv University.  These programs will focus on further understanding and
optimization  of the technology  towards the generation of better  processes for
generation of dopaminergic and other neurons as well as  oligodendrocytes,  and,
longer-term,  to target additional  neurodegenerative diseases, such Amyotrophic
Lateral Sclerosis (ALS or Lou Gehrig disease) and Multiple Sclerosis (MS).

In addition we intend to identify and evaluate  in-licensing  opportunities  for
development  of  innovative  technologies  utilizing  cell and gene  therapy for
diabetes, cardiac disease and other indications

Cash requirements

At June 30, 2005, we had $451,519 in total current  assets and $427,997 in total
current liabilities and on July 31, 2005, we had approximately $180,000 in cash.
On July 27, 2005, we raised an additional  $99,000 through private  placement of
165,000  shares of our common  stock at $0.60 per  share.  We will need to raise
additional funds through public or private debt or equity  financings within the
next two months to meet our anticipated  expenses so that we can execute against
our business plan. Although we have begun to seek such additional financings and
have  retained a financial  advisor to assist us in our efforts,  no  definitive
commitments  to provide  additional  funds have been made by  management,  other
shareholders or third parties.  We may not be able to raise  additional funds on
favorable  terms,  or at all. If we are unable to obtain  additional  funds in a
timely  manner,  we will be unable to execute  our  business  plan and we may be
forced to cease our operations.

In May 2005, we raised $149,500 through a private  placement of our common stock
at $0.80 per share.  This followed a private  placement in which we raised about
$1.4  million  that closed in three  tranches in October and  November  2004 and
February 2005.

In late 2004 and early 2005 we began to increase our spending  significantly  in
order to execute our development  programs.  In October 2004, we made a $402,000
payment to Ramot to cover the  up-front  license fee,  reimbursement  of certain
patent expenses and initial research funding obligations under our agreement. We
have also made capital  expenditures  in the  approximate  amount of $335,000 in
order to build out our laboratory and office facilities to which we relocated in
the end of May 2005.

We are obligated to pay Ramot $142,500 on a quarterly  basis through April 2006,
and, if certain research  milestones are met, for an additional two-year period.
Ramot has agreed to defer our second and third research  funding payment for the
sum of $142,500 each,  which were  originally due May 1, 2005 and August 1, 2005
until October 1, 2005. If we fail to make these payments by such time (for which
we will need to consummate an additional financing),  or to obtain an additional
deferral from Ramot until we raise such  capital,  and Ramot elects to terminate
our license,  we would need to change our business strategy and we may be forced
to cease  operations.  Our other material cash needs for the next 12 months will
include, among others,  employee salaries and benefits,  facility lease, capital
equipment  expenses,  legal and audit fees, patent prosecution fees,  consulting
fees,  payments for  outsourcing  of certain  animal  experiments  and possibly,
upfront payments for in-licensing opportunities.

Research and Development

Our research and  development  efforts  have  focused on  development  of growth
conditions and tools to evaluate the  differentiation  of bone marrow stem cells
into neural-like cells,  suitable for  transplantation as a restorative  therapy
for neurodegenerative diseases.

For the twelve  months  ending June 30, 2006,  we estimate that our research and
development  costs  will be  approximately  $1,350,000.  We  intend to spend our
research and development costs on development of our core NurOwn(TM)  technology
by developing the cell differentiation  process according to FDA guidelines.  We
intend  to  continue  to fund our  collaborators  at the  university  lab and in
parallel, we have constructed and set up a facility, which includes laboratories
for continued development of our proprietary processes. We also intend to extend
our business to the  development of novel adult stem cell and/or genetic therapy
for diabetes and/or cardiac disease.



General and Administrative Expenses

For the twelve  months  ending June 30, 2006,  we estimate  that our general and
administrative  expenses will be approximately  $1,000,000.  These expenses will
include among others salaries,  legal and audit expenses,  business development,
investor and public relations and office maintenance.

We do not expect to generate any revenues in the twelve month period ending June
30, 2006.

In our  management's  opinion,  we need  to  achieve  the  following  events  or
milestones  in the next twelve months in order for us to reach  clinical  trials
for our NurOwn(TM)  dopamine producing cell  differentiation  process as planned
within two to three years:

o     Raise  equity  or debt  financing  or a  combination  of  equity  and debt
      financing of at least $7,000,000

o     Complete  optimization of our NurOwn(TM) process for further evaluation in
      monkeys

o     Conduct preclinical studies in rodents Parkinson's model to confirm safety
      and efficacy

o     Conduct  feasibility  studies in MPTP-monkeys to evaluate cell engraftment
      and survival of the cell implants

Off Balance Sheet Arrangements

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

Risk Factors

      Any  investment  in our common stock  involves a high degree of risk.  You
should  consider  carefully the risks described  below,  together with the other
information  contained in this report.  If any of the following  events actually
occurs, our business,  financial  condition and results of operations may suffer
materially. As a result, the market price of our common stock could decline, and
you could lose all or part of your investment in our common stock.

IN ORDER TO EXECUTE OUR BUSINESS PLAN, WE WILL NEED TO RAISE ADDITIONAL  CAPITAL
IN THE NEXT TWO MONTHS.  IF WE ARE UNABLE TO RAISE ADDITIONAL  CAPITAL,  WE WILL
NOT BE ABLE TO  ACHIEVE  OUR  BUSINESS  PLAN,  WE MAY BE  FORCED  TO  CEASE  OUR
OPERATIONS AND YOU COULD LOSE YOUR INVESTMENT.

We expect to incur  substantial  and increasing  net losses for the  foreseeable
future as we increase  our  spending to execute our  development  programs.  Our
auditors have expressed that there is substantial doubt regarding our ability to
continue as a going  concern.  We will need to raise  additional  funds  through
public or private debt or equity  financings  within the next two months to meet
our anticipated expenses so that we can execute against our business plan.

As highlights of our cash  position,  recent  financings  and recent and planned
expenditures:

      o     At June 30,  2005,  we had  $451,519  in total  current  assets  and
            $427,997 in total current  liabilities  and on July 31, 2005, we had
            approximately $ 180,000 in cash.

      o     In  October  and  November   2004  and  February   2005,  we  raised
            approximately  $1.4 million in connection with several closings on a
            private placement.

      o     On May 12, 2005 we raised an additional  $149,500  through a private
            placement  of our  common  stock at $0.80  per share and on July 27,
            2005 we raised an additional  $99,000 through a private placement of
            165,000 shares of our common stock at $0.60 per share. .

      o     In late  2004  and  early  2005 we began to  increase  our  spending
            significantly to execute our development programs.

      o     In October  2004,  we made a $402,000  payment to Ramot to cover the
            up-front  license fee,  reimbursement of certain patent expenses and
            initial research  funding  obligations  under our agreement.  We are
            obligated to pay Ramot  $142,500 on a quarterly  basis through April
            2006, and, if certain research milestones are met, for an additional
            two-year  period.  Ramot has  agreed to defer our  second  and third
            research  funding  payments for the sum of $142,500 each, which were
            originally due May 1, 2005 and August 1, 2005 until October 1, 2005.



      o     We have also made capital  expenditures in the approximate amount of
            $335,000 in order to build out our laboratory and office  facilities
            to which we relocated in the end of May 2005.

      o     Our other material cash needs for the next 12 months will include,
            among others, employee salaries and benefits, facility lease,
            capital equipment expenses, legal and audit fees, patent prosecution
            fees, and consulting fees.

      o     For the twelve  months  ending June 30, 2006,  we estimate  that our
            research and development costs will be approximately  $1,350,000 and
            our  general  and  administrative  expenses  will  be  approximately
            $1,000,000.

Although we have begun to seek such  additional  financings  and have retained a
financial  advisor to assist us in our efforts,  no  definitive  commitments  to
provide  additional  funds have been made by management,  other  shareholders or
third parties.  When additional  capital is needed,  we may not be able to raise
additional  funds on  favorable  terms,  or at all.  If we are  unable to obtain
additional funds in a timely fashion,  we will be unable to execute our business
plan,  we may be  forced  to  cease  our  operations  and you  could  lose  your
investment.  If we raise additional funds through the issuance of equity, equity
related or  convertible  debt  securities,  these  securities  may have  rights,
preferences or privileges (including registration rights) senior to those of the
rights of our  common  stock and our  stockholders  will  experience  additional
dilution. In the event of a bankruptcy in either case,  shareholders could loose
their entire investments as a result of the senior preferences or privileges.

OUR BUSINESS IN THE FORESEEABLE FUTURE WILL BE BASED ON TECHNOLOGY LICENSED FROM
RAMOT  AND IF THIS  LICENSE  WERE TO BE  TERMINATED  FOR ANY  REASON,  INCLUDING
FAILURE TO PAY THE  REQUIRED  RESEARCH  FUNDING OR  ROYALTIES,  WE WOULD NEED TO
CHANGE OUR BUSINESS STRATEGY AND WE MAY BE FORCED TO CEASE OUR OPERATIONS.

Our Research and License  Agreement  with Ramot  imposes on us  development  and
commercialization  obligations,  milestone and royalty  payment  obligations and
other  obligations.  In October  2004,  we made  payments  to Ramot to cover the
up-front  license  fee,  reimbursement  of certain  patent  expenses and initial
research  funding.  Beginning May 1, 2005 we are obligated to pay Ramot $142,500
on a quarterly basis through April 2006, and, if certain research milestones are
met,  for an  additional  two-year  period.  If we fail  to  comply  with  these
obligations to Ramot,  Ramot may have the right to terminate the license.  Ramot
has agreed to defer our second and third research  funding  payments for the sum
of $142,500 each, which were originally due May 1, 2005 and August 1, 2005 until
October 1, 2005.  If we fail to make these  payments  by such time (for which we
will need to  consummate an  additional  financing),  or to obtain an additional
deferral from Ramot until we raise such  capital,  and Ramot elects to terminate
our license,  we would need to change our business strategy and we may be forced
to cease operations.

WE HAVE A LIMITED  OPERATING  HISTORY  WHICH WILL LIMIT YOUR ABILITY TO EVALUATE
OUR OPERATIONS AND PROSPECTS.

We were incorporated  under the laws of the State of Washington on September 22,
2000,  but only  changed our  business  model to focus on stem cell  research in
connection with the signing of the Research and License  Agreement with Ramot in
July 2004. We have a limited  operating  history upon which you may evaluate our
operations and prospects.  Our limited  operating  history makes it difficult to
evaluate our commercial viability.  Our potential success should be evaluated in
light of the problems,  expenses and difficulties  frequently encountered by new
businesses in general and biotechnology businesses specifically.

OUR  COMPANY  HAS A HISTORY  OF LOSSES  AND WE  EXPECT TO INCUR  LOSSES  FOR THE
FORESEEABLE FUTURE.

We had no revenues  for the fiscal  years ended March 31, 2004 or March 31, 2005
or for any interim period since then. As a development stage company,  we are at
the earliest  stages of  executing  against our  business  plan,  our ability to
operate  successfully is materially  uncertain and our operations are subject to
significant risks inherent in a developing business enterprise. Most notably, we
do not  expect  that any  therapies  resulting  from  our or our  collaborators'
research  and  development   efforts  will  be  commercially   available  for  a
significant  number  of years,  if at all.  We do also not  expect  to  generate
revenues  from  strategic  partnerships  or  otherwise  for at least the next 12
months,  and likely  longer.  Furthermore,  we expect to incur  substantial  and
increasing  operating  losses  for the next  several  years as we  increase  our
spending to execute our development programs. These losses are expected to have,
an adverse impact on our working capital, total assets and stockholders' equity,
and we may never achieve profitability.

STEM CELL THERAPY IS NEW AND OUR DEVELOPMENT  EFFORTS MAY NOT YIELD AN EFFECTIVE
TREATMENT OF HUMAN DISEASES.

The field of stem cell  therapy is new and,  except for bone marrow  transplants
for neoplastic disease, it remains largely untested in the clinical setting. Our
intended cell therapeutic  treatment  methods for PD involve a new approach that
has never proven to work in human testing. We are still conducting  experimental
testing  in  animals  for our  treatment  which,  together  with other stem cell
therapies,  may ultimately prove ineffective in treatment of human diseases.  If
we cannot  successfully  implement  our stem cell therapy in human  testing,  we
would  need to  change  our  business  strategy  and we may be  forced  to cease
operations.



WE DEPEND UPON KEY PERSONNEL,  NEED ADDITIONAL PERSONNEL AND IF WE ARE UNABLE TO
MAINTAIN OUR CURRENT PERSONNEL OR OBTAIN NEW PERSONNEL OUR RESULTS OF OPERATIONS
WILL BE NEGATIVELY IMPACTED.

Our success  depends on services of our President and Chief  Executive  Officer,
Dr. Yaffa Beck and our consultants, Prof. Melamed and Dr. Offen. The loss of any
of these  individuals  could have a material and adverse  effect on our business
operations.  Additionally,  the success of our company will largely  depend upon
our ability to  successfully  attract and maintain  competent  and qualified key
management and scientific personnel.  As with any startup company,  there can be
no  guarantee  that we will be able to  attract  such  individuals  or that  the
presence of such individuals will necessarily  translate into  profitability for
our company.  Our inability to attract and retain key  personnel may  materially
and adversely affect our business operations.

OUR ABILITY TO COMMERCIALIZE  THE PRODUCTS WE INTEND TO DEVELOP WILL DEPEND UPON
OUR ABILITY TO PROVE THE  EFFICACY  AND SAFETY OF THESE  PRODUCTS  ACCORDING  TO
GOVERNMENT REGULATIONS

Our present  and  proposed  activities  are subject to  extensive  and  rigorous
regulation by governmental authorities in the United States and other countries.
To clinically  test,  produce and market our proposed  future products for human
use, we must satisfy mandatory  procedural and safety and efficacy  requirements
established by the FDA and  comparable  state and foreign  regulatory  agencies.
Typically, such rules require that products be approved by the government agency
as safe and  effective  for  their  intended  use prior to being  marketed.  The
approval  process is  expensive,  time  consuming  and subject to  unanticipated
delays.  It takes  years to complete  the testing of a product,  and failure can
occur at any stage of testing.  Our product  candidates may not be approved.  In
addition,  our product  approvals  could be withdrawn for failure to comply with
regulatory standards or due to unforeseen problems after the product's marketing
approval.

Testing is necessary to determine safety and efficacy before a submission may be
filed with the FDA to obtain  authorization  to market  regulated  products.  In
addition,  the FDA imposes various  requirements on manufacturers and sellers of
products under its jurisdiction, such as labeling, Good Manufacturing Practices,
record   keeping  and   reporting   requirements.   The  FDA  also  may  require
post-marketing testing and surveillance programs to monitor a product's effects.
Furthermore,  changes in existing regulations or the adoption of new regulations
could  prevent us from  obtaining,  or affect the timing of,  future  regulatory
approvals or could negatively affect the marketing of our existing products.

We may not be able to obtain regulatory approval of potential  products,  or may
experience  delays in obtaining such approvals,  and we may  consequently  never
generate  revenues  from product  sales  because of any of the  following  risks
inherent in the regulation of our business:

o we may not be  successful  in  obtaining  the  approval  to  perform  clinical
studies,  an  investigational  new drug  application,  or IND, with respect to a
proposed product;

o preclinical or clinical  trials may not demonstrate the safety and efficacy of
proposed products satisfactory to the FDA or foreign regulatory authorities; or

o completion of clinical trials may be delayed,  or costs of clinical trials may
exceed anticipated amounts (for example, negative or inconclusive results from a
preclinical  test or clinical trial or adverse  medical events during a clinical
trial  could  cause a  preclinical  study  or  clinical  trial  to be  repeated,
additional  tests to be conducted or a program to be  terminated,  even if other
studies or trials relating to the program are successful).

WE MAY NOT BE ABLE TO  SUCCEED  IN OUR  BUSINESS  MODEL OF SEEKING TO ENTER INTO
COLLABORATIONS AT APPROPRIATE STAGES OF DEVELOPMENT.

We intend to enter into strategic  partnerships as we progress  towards advanced
clinical development and  commercialization  with companies responsible for such
activities.  We intend to provide  strategic  partners with services required to
process the NurOwnTM  products for the clinical trials.  It may be difficult for
us to find third parties that are willing to enter into  collaborations  for our
potential  products at the appropriate  stage of development,  on economic terms
that are  attractive  to us or at all.  If we are not able to  continue to enter
into acceptable  collaborations,  we could fail in our strategy of generating an
early inflow of up-front and milestone payments and to enhance our capacities in
regulatory and clinical infrastructure while minimizing expenditure and risk and
we could be required to undertake and fund further development, clinical trials,
manufacturing and marketing activities solely at our own expense.

WE MAY BE DEPENDENT UPON ANY COMPANY WITH WHICH WE ENTER INTO  COLLABORATIONS TO
CONDUCT CLINICAL TRIALS AND TO COMMERICALIZE OUR POTENTIAL PRODUCTS.

If  we  are  ultimately   successful  in  executing  our  strategy  of  securing
collaborations with companies that would undertake advanced clinical development
and  commercialization of our products,  we may not have day-to-day control over
their  activities.  Any such collaborator may adhere to criteria for determining
whether to proceed with clinical  development  program under circumstances where
we  might  have  continued  such a  program.  Potential  collaborators  may have
significant  discretion in determining  the efforts and amount of resources that
they dedicate to our collaborations or may be unwilling or unable to fulfill its
obligations to us,  including its development and  commercialization.  Potential
collaborators may underfund or not commit  sufficient  resources to the testing,
marketing,  distribution or other development of our products. They may also not
properly maintain or defend our intellectual property rights or they may utilize
our  proprietary  information in such a way as to invite  litigation  that could
jeopardize or potentially invalidate our proprietary information or expose us to
potential  liability.  Potential  collaboration  partners  may have the right to
terminate the  collaboration  on relatively short notice and if they do so or if
they fail to perform or satisfy  their  obligations  to us, the  development  or
commercialization  of  products  would be delayed and our ability to realize any
potential milestone payments and royalty revenue would be adversely affected.



WE FACE  SIGNIFICANT  COMPETITION  IN OUR EFFORTS TO DEVELOP CELL  THERAPIES FOR
PARKINSON'S DISEASE AND OTHER NEURODEGENERATIVE DISEASES.

We face  significant  competition  in our efforts to develop cell  therapies and
other  treatment  or  procedures  to cure or slow the  effects  of PD and  other
neurodegenerative  diseases.  Among  our  competitors  are  companies  that  are
involved  in the fetal cell  transplant  or  embryonic  stem cell  derived  cell
therapy  and  companies   developing  adult  stem  cells.  Other  companies  are
developing  traditional  chemical compounds,  new biological drugs, cloned human
proteins and other  treatments  which are likely to impact the markets  which we
intend to target. Many of our competitors possess longer operating histories and
greater financial, managerial, scientific and technical resources than we do and
some possess greater name recognition and established  customer bases. Many also
have  significantly  more  experience in  preclinical  testing,  human  clinical
trials, product manufacturing, the regulatory approval process and marketing and
distribution  than  we  do.  All  of  these  factors  put  us  at a  competitive
disadvantage.

IF RAMOT IS UNABLE TO OBTAIN PATENTS ON THE PATENT  APPLICATIONS  AND TECHNOLOGY
EXCLUSIVELY  LICENSED  TO US OR IF  PATENTS  ARE  OBTAINED  BUT DO  NOT  PROVIDE
MEANINGFUL  PROTECTION,  WE MAY NOT BE ABLE TO SUCCESSFULLY  MARKET OUR PROPOSED
PRODUCTS.

We rely upon the patent  application  as filed by Ramot with the Israeli  Patent
Office and the  license  granted to us by Ramot under the  Research  and License
Agreement.  We have agreed with Ramot in the Research  and License  Agreement to
seek comprehensive patent protection for all inventions licensed to us under the
Research and License Agreement. However, we cannot be sure that any patents will
be  issued  to  Ramot as a result  of its  domestic  or  future  foreign  patent
applications or that any issued patents will withstand challenges by others.

We also rely upon unpatented proprietary technology,  know-how and trade secrets
and seek to protect  them through  confidentiality  agreements  with  employees,
consultants and advisors. If these  confidentiality  agreements are breached, we
may not  have  adequate  remedies  for  the  breach.  In  addition,  others  may
independently  develop or otherwise  acquire  substantially the same proprietary
technology as our technology and trade secrets.

AS A RESULT OF OUR  RELIANCE ON  CONSULTANTS,  WE MAY NOT BE ABLE TO PROTECT THE
CONFIDENTIALITY  OF OUR TECHNOLOGY,  WHICH, IF  DISSEMINATED,  COULD  NEGATIVELY
IMPACT OUR PLAN OF OPERATIONS

We  currently  have  relationships  with two  academic  consultants  who are not
employed  by us,  and we may enter into  additional  such  relationships  in the
future. We have limited control over the activities of these consultants and can
expect only limited  amounts of their time to be  dedicated  to our  activities.
These  persons may have  consulting,  employment or advisory  arrangements  with
other  entities that may conflict with or compete with their  obligations to us.
Our consultants  typically sign agreements that provide for  confidentiality  of
our proprietary information and results of studies.  However, in connection with
every  relationship,  we may not be able to maintain the  confidentiality of our
technology,  the dissemination of which could hurt our competitive  position and
results of  operations.  To the extent that our scientific  consultants  develop
inventions  or processes  independently  that may be  applicable to our proposed
products,  disputes may arise as to the ownership of the  proprietary  rights to
such information,  we may expend  significant  resources in such disputes and we
may not win those disputes.

THE PRICE OF OUR STOCK IS EXPECTED TO BE HIGHLY VOLATILE

The market price of our common stock has fluctuated  significantly  in the short
time it has been  traded,  and is likely to continue to be highly  volatile.  To
date,  the trading volume in our stock has been  relatively low and  significant
price fluctuations can occur as a result. An active public market for our common
stock may not continue to develop or be  sustained.  If the low trading  volumes
experienced to date continue,  such price fluctuations could occur in the future
and the sale price of our common stock could  decline  significantly.  Investors
may therefore have difficulty selling their shares.



YOUR  PERCENTAGE  OWNERSHIP  WILL BE DILUTED BY  OPTIONS,  WARRANTS OR SHARES WE
INTEND TO GRANT TO MANAGEMENT, EMPLOYEES, DIRECTORS AND CONSULTANTS.

In anticipation of hiring new management  members and employees,  recruiting new
directors and retaining  additional  advisors and consultants,  in November 2004
and February 2005, our Board of Directors  approved our 2004 Global Share Option
Plan and the 2005 U.S.  Stock Option Plan and Incentive  Plan (the "Global Plan"
and "U.S.  Plan"  respectively  and the  "Plans"  together),  respectively,  and
further  approved the  reservation of 9,143,462  shares of the Company's  common
stock for issuance thereunder. The Company's shareholders approved the Plans and
the shares reserved for issuance thereunder in a special meeting of shareholders
that was held on March 28, 2005. We have made and intend to make further  option
and  restricted  stock  grants  under our stock  option and  incentive  plans or
otherwise issue warrants or shares of our common stock to such individuals.  For
example:

      o     under our Global Plan, we have granted a total of 3,466,952  options
            with various  exercise prices (a weighted  average exercise price of
            $0.27) and expiration  dates,  to officers,  services  providers and
            employees;

      o     under our U.S. Plan we have issued an additional  750,000  shares of
            restricted  stock for grants to Scientific  Advisory  Board members,
            consultants and directors;

      o     we have agreed to issue, in November 2006, to our President and CEO,
            Dr. Beck, an additional stock option grant to purchase the number of
            shares of our common stock that  represents  two percent (2%) of our
            issued and outstanding  share capital as of that date at a price per
            share of $0.15 each, which additional  options shall vest and become
            exercisable in thirty six equal monthly  installments  commencing as
            of such date.

Such issuances will, if and when made (and if options or warrants,  subsequently
exercised), dilute your percentage ownership in the company.

ACTUAL OR  PERCEIVED  SUBSTANTIAL  SALES OF SHARES OF OUR COMMON  STOCK THAT ARE
CURRENTLY AND MAY IN THE FUTURE BE SUBJECT TO REGISTRATION RIGHTS OR THAT MAY BE
SOLD PURSUANT TO EXEMPTIONS  FROM  REGISTRATION  REQUIREMENTS  COULD RESULT IN A
SIGNIFICANT DECLINE IN OUR STOCK PRICE.

On July  8,  2005,  lockup  agreements  that we had  entered  into  with  (a) 29
shareholders with respect to 15,290,000 shares of our common stock held by them,
and (b) holders of warrants to purchase  12,800,844  shares of our common stock,
expired with respect to fifteen percent (15%) of these securities (it remains in
place with respect to the remaining  eighty-five percent (85%) of the securities
until July 8, 2006).

An  additional  1,894,808  shares of our  common  stock  were  issued in private
placements  in late October and early  November  2004 and in February 2005 (each
share  accompanied  by a warrant to purchase one share of our common stock at an
exercise price of $1.50 per share,  which warrant is exercisable  for a one-year
period from the date of  issuance,  and (ii) a warrant to purchase  one share of
our  common  stock at an  exercise  price of $2.50 per share,  which  warrant is
exercisable  for a three-year  period from the date of  issuance.  The shares of
common  stock will be eligible for sale in the public  markets  pursuant to Rule
144 later this year and in early 2006 and also have  "piggy  back"  registration
rights,  subject to underwriter  discretion,  to be included by the Company in a
registration statement filed with the Securities and Exchange Commission.

In May 2005, we issued  186,875  shares at $.80 per share  pursuant to a private
placement and in August 2005 we issued an additional 165,000 shares at $0.60 per
share pursuant to a private placement.  We are seeking additional financings and
have retained a financial advisor to assist us in our efforts.

We also issued the following  warrants effective the fourth quarter of 2004: (i)
to Ramot and its designees,  Dr. Daniel Offen,  Professor  Eldad Melamed and Mr.
Yosef Levy,  warrants to purchase,  in the aggregate,  10,606,415  shares of our
common  stock  at a  purchase  price  of  $.01  per  share;  (ii) to each of our
consultants,  Dr. Daniel Offen and Professor Eldad Melamed, warrants to purchase
1,097,215  shares of our common stock at a purchase price of $.01 per share.  We
have agreed to register the shares underlying these warrants (whether by demand,
piggy back  registration  or otherwise) by no later than  twenty-one (21) months
from July 8, 2004 (the execution  date of our License  Agreement with Ramot) and
agreed to maintain the effectiveness of a registration  statement  covering such
shares until the earlier of (i) the time at which,  in the opinion of counsel to
the Company,  all of the shares  underlying  the warrant then held by the Holder
could be sold in any 90 day period pursuant to Rule 144 under the Securities Act
or (ii) the expiration date of the warrant.  These registration  rights shall be
set forth fully in a separate  registration  rights agreement to be entered into
between us and the holders which  agreement shall include  customary  provisions
regarding,  inter alia, deferrals,  cutbacks, lockups and indemnification by the
Company of the  Holder.  We also  issued  (i) a warrant in May 2005 to  purchase
47,500 shares of our common stock as a retainer to the financial advisor,  which
warrant has certain  piggy back  registration  rights and (ii) 50,000  shares of
common stock to consultants in consideration  for EDGAR filing  services,  which
shares have certain piggy-back registration rights.

Finally,  we expect to register  the shares  subject to our Global Plan and U.S.
Plan pursuant to an S-8 registration statement,  and have agreed to register the
shares underlying Dr. Beck's,  Mr. Drucker's and Mr. Stolick's options on an S-8
registration  statement;  provided  that this  obligation  shall not take effect
until the one year anniversary of the grant of the options.



When we register the shares or those  underlying  these  convertible  securities
referred to above for which we have undertaken to register,  they can be sold in
the public market. In addition, the shares that we will not register will become
eligible  for sale into the  public  market  subject to and in  accordance  with
applicable SEC rules and regulations, which provide exemptions from registration
requirements. As these registrations are effected or restrictions on resale end,
if any of the holders of these shares or convertible securities, or any other of
our existing stockholders, sell a large number of shares of our common stock, or
the public  market  perceives  that existing  stockholders  might sell shares of
common stock, the market price of our common stock could decline significantly.

INVESTORS MAY FACE  SIGNIFICANT  RESTRICTIONS  ON THE RESALE OF OUR STOCK DUE TO
THE WAY IN WHICH STOCK TRADES ARE HANDLED BY BROKER-DEALERS

Brokers may be less willing to execute  transactions  in  securities  subject to
"penny stock" rules. This may make it more difficult for investors to dispose of
our common stock and cause a decline in the market  value of our stock.  Because
of large  broker-dealer  spreads,  investors  may be  unable  to sell the  stock
immediately back to the broker-dealer at the same price the  broker-dealer  sold
the stock to the investor.  In some cases,  the stock may fall quickly in value.
Investors  may be unable to reap any profit from any sale of the stock,  if they
can sell it at all. The market among broker-dealers may not be active. Investors
in penny stocks often are unable to sell stock back to the dealer that sold them
the stock.  The mark ups or  commissions  charged by the  broker-dealers  may be
greater than any profit a seller may make.

YOU MAY EXPERIENCE  DIFFICULTIES IN ATTEMPTING TO ENFORCE LIABILITIES BASED UPON
U.S. FEDERAL SECURITIES LAWS AGAINST US AND OUR NON-U.S.  RESIDENT DIRECTORS AND
OFFICERS.

Our principal  operations  are located  through our subsidiary in Israel and our
principal  assets are  located  outside the United  States.  Our  President  and
directors are foreign citizens and do not reside in the United States. It may be
difficult  for  courts in the  United  States to  obtain  jurisdiction  over our
foreign  assets  or  these  persons  and as a  result,  it may be  difficult  or
impossible for you to enforce judgments  rendered against us or our directors or
executive officers in United States courts.  Thus, should any situation arise in
the  future  in which  you have a cause  of  action  against  these  persons  or
entities,  you are at greater  risk in  investing  in our company  rather than a
domestic company because of greater potential difficulties in bring lawsuits or,
if successful, collecting judgments against these persons or entities as opposed
to domestic persons or entities.

POLITICAL, ECONOMIC AND MILITARY INSTABILITY IN ISRAEL MAY IMPEDE OUR ABILITY TO
EXECUTE OUR PLAN OF OPERATIONS.

Our  principal  offices  and the  research  and  development  facilities  of the
scientific  team funded by us under the Ramot  Agreement  are located in Israel.
Accordingly,  political,  economic and military  conditions in Israel may affect
directly our business. Since the establishment of the State of Israel in 1948, a
number of armed  conflicts have occurred  between Israel and its Arab neighbors.
Since October 2000, terrorist violence in Israel has increased significantly and
until they were recently  revived,  negotiations  between Israel and Palestinian
representatives had effectively ceased.  Ongoing or revived hostilities or other
factors related to Israel could harm our operations and research and development
process and could impede on our ability to execute our plan of operations.

ITEM 3. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures.

Within  the 90 days  prior to the date of the  Quarterly  Report  for the period
ended June 30, 2005, our Chief  Executive  Officer and Chief  Financial  Officer
evaluated the effectiveness of our disclosure  controls and procedures  pursuant
to Rule 3a-14 of the Securities Exchange Act of 1934 (the "Exchange Act"), which
disclosure controls and procedures are designed to provide reasonable assurances
that  information  required to be  disclosed  by a company in the report that it
files under the  Exchange  Act is recorded,  processed  summarized  and reported
within required time periods specified by the SEC's rules and forms.  Based upon
that  evaluation,  the  Chief  Executive  Officer  and Chief  Financial  Officer
concluded  that our  disclosure  controls and procedures are effective in timely
providing alerts to material  information relating to the company required to be
included in the company's period SEC filings.

(b) Changes in Internal Control.

Subsequent  to the date of such  evaluation  as  described in  subparagraph  (a)
above,  there were no changes in our  internal  controls or other  factors  that
could significantly affect these controls,  including any corrective action with
regard to significant deficiencies and material weaknesses.



PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

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

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

On July 27, 2005 we raised $99,000 through a private placement of 165,000 shares
of our  common  stock at  $0.60  per  share,  which  shares  were  issued  under
Regulation D promulgated under the Securities Act.

On June 7, 2005, we issued 100,000 restricted shares to each of the four members
of our Scientific  Advisory Board,  which  restricted  shares are subject to the
terms and  conditions of our 2005 U.S.  Stock Option Plan and Incentive Plan and
the  Restricted  Stock  Award  Agreement  between  the  Company  and each of the
members,  providing  for the Company's  right to  repurchase  them at a purchase
price of par value ($0.00005), which repurchase right expires in three (3) equal
annual installments beginning on April 2006.

On July 7,  2005,  in  consideration  for EDGAR  filing  services,  we issued to
certain consultants 50,000 shares of our common stock, which shares have certain
piggy-back registration rights.

On June 6, 2005, as partial consideration for certain leasehold  improvements at
out  subsidiary's  Petach  Tikva  facility,   we  issued  to  the  contractor  a
fully-vested option to purchase 30,000 shares of our common stock at an exercise
price of $0.75 per share, which option is subject to the terms and conditions of
our Global Plan and the Israeli Appendix thereto.

On May 12, 2005 we raised $149,500 through a private placement of 186,875 shares
of our  common  stock at  $0.80  per  share,  which  shares  were  issued  under
Regulation S promulgated under the Securities Act.

On May 16, 2005, in consideration for certain financial services, we issued to a
financial advisor a fully  exercisable  warrant to purchase 47,500 shares of our
common stock at an exercise price of $1.62, which warrant has a term of five (5)
years and has certain piggy-back registration rights.

On May 27,  2005,  pursuant  to the new  compensation  scheme  for  non-employee
directors, (i) two of our non-employee directors were granted 100,000 restricted
shares,  which are subject to the terms and conditions of our Incentive Plan and
to the Restricted  Stock Award  Agreement  between the Company and the director,
providing for the Company's  right to repurchase them at a purchase price of par
value  ($0.00005),  which  repurchase  right  expires in three (3) equal  annual
installments  beginning  on May  27,  2006  and  (ii)  one  of our  non-employee
directors was granted an option to purchase  100,000  shares of our common stock
at an  exercise  price of  $0.75,  which  option  is  subject  to the  terms and
conditions of our Global Plan and the Israeli Appendix thereto and shall vest in
three (3) equal annual installments beginning on May 27, 2006.

None of these transactions involved any underwriters,  underwriting discounts or
commissions  and  we  believe  that  such  transactions  were  exempt  from  the
registration requirements of the Securities Act of 1933.

ITEM 6. EXHIBITS

10.18 Form of  Restricted  Stock  Award  Agreement  with C. Warren  Olanow,  Ole
      Isacson,  Andres  Lozano,  and Jeffery H.  Kordower  dated March and April
      2005.

10.19 Warrant to purchase  47,500  shares  issued to Trout Capital LLC dated May
      16, 2005.

31.1  Certification by the Principal  Executive  Officer pursuant to Section 302
      of the Sarbanes-Oxley Act of 2002.

31.2  Certification by the Principal  Financial  Officer pursuant to Section 302
      of the Sarbanes-Oxley Act of 2002.

32.1  Certification  of Principal  Executive  Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002.

32.2  Certification  of Principal  Financial  Officer pursuant to Section 906 of
      the Sarbanes-Oxley Act of 2002



                                   SIGNATURES

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

                                       BRAINSTORM CELL THERAPEUTICS INC.

Dated: August 10, 2005
                                       By: /s/ Yaffa Beck
                                       -----------------------------------------
                                       Name: Yaffa Beck
                                       Title: President & CEO, Director
                                              Principal Executive Officer