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

                                   FORM 10-KSB

|X|   ANNUAL REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
      1934

                    FOR THE FISCAL YEAR ENDED MARCH 31, 2006

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

              FOR THE TRANSITION PERIOD FROM ________ TO ________.

                        COMMISSION FILE NUMBER 333-61610

                        BRAINSTORM CELL THERAPEUTICS INC.

             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          WASHINGTON                                             91-2061053
(STATE OR OTHER JURISDICTION OF                              (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)                              IDENTIFICATION NO.)

                           1350 Avenue of the Americas
                               New York, NY 10019
                                  212-557-9000

    (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING AREA CODE,
                  OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

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

         Securities registered under Section 12(g) of the Exchange Act:
                        Common Stock, $.00005 par value

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

Check if there is no disclosure of delinquent filers in response to Item 405 of
Regulation S-B contained in this form, and no disclosure will be contained, to
the best of registrant's knowledge, in definitive proxy or information
statements incorporated by reference in Part III of this Form 10-KSB or any
amendment to this Form 10-KSB [X].

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

The registrant did not have any revenues for the fiscal year ended March 31,
2006.

As of June 9, 2006, the aggregate market value of the voting and non-voting
common equity held by non-affiliates of the registrant was $9,195,280, based on
the closing price of $0.51 as reported on the OTC Bulletin Board operated by the
NASD.

As of June 9, 2006, the number of shares outstanding of the Registrant's Common
Stock, $0.00005 par value per share, was 23,329,961.

                       DOCUMENTS INCORPORATED BY REFERENCE

                                      None

   Transitional Small Business Disclosure Format (Check one): Yes [ ] No [X].



                                TABLE OF CONTENTS

                                                                     Page Number
                                                                     -----------

                                     PART I

Item1.   Description of Business                                             1

Item 2.  Description of Property                                            13

Item 3.  Legal Proceedings                                                  13

Item 4.  Submission of Matters to a Vote of Security Holders                13

                                     PART II

Item 5.  Market for Common Equity and Related Stockholder Matters           13

Item 6.  Plan of Operation                                                  15

Item 7.  Financial Statements                                               18

Item 8.  Changes In and Disagreements With Accountants on Accounting
         and Financial Disclosure                                           47

Item 8A. Controls and Procedures                                            47

Item 8B. Other Information                                                  47

                                    PART III

Item 9.  Directors, Executive Officers, Promoters and Control
         Persons; Compliance With Section 16(a) of the Exchange Act         47

Item 10. Executive Compensation                                             49

Item 11. Security Ownership of Certain Beneficial Owners and
         Management and Related Stockholder Matters                         52

Item 12. Certain Relationships and Related Transactions                     56

Item 13. Exhibits                                                           57

Item 14. Principal Accountant Fees and Services                             57



                                     PART I
                                  SPECIAL NOTE

Unless otherwise specified in this annual report, all references to currency,
monetary values and dollars set forth herein shall mean United States (U.S.)
dollars and all payments hereunder shall be made in U.S. dollars.

                SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This annual report contains numerous statements, descriptions, forecasts and
projections, regarding BrainStorm Cell Therapeutics Inc. and its potential
future business operations and performance. These statements, descriptions,
forecasts and projections constitute "forward-looking statements," and as such
involve known and unknown risks, uncertainties, and other factors that may cause
our actual results, levels of activity, performance and achievements to be
materially different from any results, levels of activity, performance and
achievements expressed or implied by any such "forward-looking statements." Some
of these are described under "Certain Risk Factors That May Affect Future
Results" in this annual report. In some cases you can identify such
"forward-looking statements" by the use of words like "may," "will," "should,"
"could," "expects," "hopes," "anticipates," "believes," "intends," "plans,"
"estimates," "predicts," "likely," "potential," or "continue" or the negative of
any of these terms or similar words. These "forward-looking statements" are
based on certain assumptions that we have made as of the date hereof. To the
extent these assumptions are not valid, the associated "forward-looking
statements" and projections will not be correct. Although we believe that the
expectations reflected in these "forward-looking statements" are reasonable, we
cannot guarantee any future results, levels of activity, performance or
achievements. 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 if they
do and we undertake no obligation to do so. 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 "Certain Risk
Factors That May Affect Future Results" in addition to the other information set
forth herein and elsewhere in our other public filings with the Securities and
Exchange Commission.

Item 1. Description of Business.

Company Overview

BrainStorm Cell Therapeutics Inc. ("BrainStorm" or the "Company") is an emerging
company developing stem cell therapeutic products based on breakthrough
technologies enabling the in vitro differentiation of bone marrow stem cells to
neural-like cells. We aim to become a leader in adult stem cell transplantation
for neurodegenerative diseases. Our focus is on utilizing the patient's own bone
marrow stem cells to generate neuron-like cells that may provide an effective
treatment initially for Parkinson's Disease (PD), and thereafter for Multiple
Sclerosis and other neurodegenerative disorders.

Our core technology, NurOwn(TM), was developed through a collaboration between
prominent neurologist, Prof. Eldad Melamed, Head of Neurology of the Rabin
Medical Center and member of the Scientific Committee of the Michael J. Fox
Foundation for Parkinson's Research, and expert cell biologist Dr. Daniel Offen,
of the Felsenstein Medical Research Center of Tel-Aviv University.

This scientific team is among the first to have successfully demonstrated
release of dopamine from in vitro differentiated bone marrow cells. Moreover, in
research conducted by this team, implantation of these differentiated cells into
brains of animal models that had been induced to Parkinsonian behavior markedly
improved their symptoms. We intend to apply the patent-pending technology to the
development of innovative autologous cell therapeutic products, NurOwn(TM), for
treatment of neurological diseases.

BrainStorm holds exclusive worldwide rights to commercialize the NurOwn(TM)
technology, through a licensing agreement with Ramot at Tel Aviv University Ltd.
("Ramot"), the technology transfer company of Tel Aviv University. The agreement
also provides for further research, funded by BrainStorm, to be performed by
Prof. Melamed, Dr. Offen and members of their research team at the Felsenstein
Medical Research Center. The results of this research are licensed to us under
the terms of the license agreement. Thus, although a development stage company,
we have access to the research results of an R&D team comprised of approximately
12 experts in the technology field, including molecular and cell biologists,
pharmacologists and animal model experts.


                                       1



We are currently in the developmental stage of our technology and products and
we have not yet begun the process of seeking regulatory approval from regulatory
agencies. Our efforts are directed at the development of the technology from the
lab to the clinic with the following main objectives:

      o     Developing the cell differentiation process according to Food and
            Drug Administration (FDA) guidelines;

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

      o     Setting up centralized facilities to provide NurOwn(TM) therapeutic
            products and services for transplantation in patients.

We intend to enter into strategic partnerships as we progress towards advanced
clinical development and commercialization.

History

The Company was incorporated under the laws of the State of Washington on
September 22, 2000, under the name Wizbang Technologies, Inc. and acquired the
right to market and sell a digital data recorder product line in certain states
in the U.S. Subsequently, the Company changed its name to Golden Hand Resources
Inc. On July 8, 2004, the Company entered into the licensing agreement with
Ramot to acquire certain stem cell technology and decided to discontinue all
activities related to the sales of digital data recorder product. On November
22, 2004, the Company changed its name from Golden Hand Resources Inc. to
BrainStorm Cell Therapeutics Inc. to better reflect its new line of business in
development of novel cell therapies for neurodegenerative diseases. On October
25, 2004, the Company opened its wholly-owned subsidiary, BrainStorm Cell
Therapeutics Ltd. in Israel.

Stem Cell Therapy

Our activities are within the 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:
(i) embryonic stem cells ("ESC"), isolated from the inner mass of a few days old
embryo; and (ii) adult stem cells, sourced from bone marrow, cord blood and
various organs. Although ESCs 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 has 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.

Neurodegenerative Diseases

Studies of neurodegenerative diseases suggest that symptoms that arise in
afflicted individuals are secondary to defects in neuron cell function and
neural circuitry and, to date, cannot be treated effectively with systemic drug
delivery. Consequently, alternative approaches for treating neurodegenerative
diseases have been attempted, such as transplantation of cells capable of
replacing or supplementing the function of damaged neurons. For such cell
replacement therapy to work, implanted cells must survive and integrate, both
functionally and structurally, within the damaged tissue.


                                       2



Parkinson's Disease ("PD")

Background

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 approximately 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 (MRCs) 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 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.


                                       3



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 benefits have 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.

Amyotrophic Lateral Sclerosis ("ALS")

ALS, often referred to as "Lou Gehrig's disease," is a progressive
neurodegenerative disease that affects nerve cells in the brain and the spinal
cord. Motor neurons reach from the brain to the spinal cord and from the spinal
cord to the muscles throughout the body. The progressive degeneration of the
motor neurons in ALS eventually leads to death. As motor neurons degenerate,
they can no longer send impulses to the muscle fibers that normally result in
muscle movement. With voluntary muscle action progressively affected, patients
in the later stages of the disease may become completely paralyzed. However, in
most cases, mental faculties are not affected.

Approximately 5,600 people in the U.S. are diagnosed with ALS each year. It is
estimated that as many as 30,000 Americans may have the disease at any given
time, with 100,000 across the western world. Consequently, the total estimated
cost of treating ALS patients is approximately $1.25 billion.

Description

Early symptoms of ALS often include increasing muscle weakness or stiffness,
especially involving the arms and legs, speech, swallowing or breathing.

ALS is most often found in the 40 to 70 year age group, where it is actually
quite common, with the same incidence as Multiple Sclerosis (MS). There appear
to be more MS sufferers because MS patients tend to live much longer, some for
30 years or more. The life expectancy of an ALS patient averages about two to
five years from the time of diagnosis. However, up to 10% of ALS patients will
survive more than ten years.

Current Treatment

The physician bases medication decisions on the patient's symptoms and the stage
of the disease. Some medications used for ALS patients include:

      o     Riluzole - the only medication approved by the FDA to slow the
            progress of ALS. While it does not reverse ALS, riluzole has been
            shown to reduce nerve damage. Riluzole may extend the time before a
            patient needs a ventilator (a machine to help breathe) and may
            prolong the patient's life by several months;

      o     Baclofen or Diazepam - these medications may be used to control
            muscle spasms, stiffness or tightening (spasticity) that interfere
            with daily activities; and

      o     Trihexyphenidyl or Amitriptyline - these medications may help
            patients who have excess saliva or secretions, and emotional
            changes.

Other medications may be prescribed to help reduce such symptoms as fatigue,
pain, sleep disturbances, constipation, and excess saliva and phlegm.

BrainStorm's Technology

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
(ii) maintain, preserve and restore the damaged and remaining dopaminergic cells
in the patient's brain, protecting them from further degeneration.

In parallel, we will use the GDNF-secreted cells for cell therapy in ALS
patients. The motoneurons in those patients are rapidly degenerated in the limbs
followed by cell destruction in the spinal cords. In several studies over the
world, GDNF have been shown to be highly protective, in both in vitro and in
vivo models of ALS. Therefore, we intend to restore the motoneurons cell bodies
by injecting the GDNF-secreted cells into the muscles and/or the spinal cords in


                                       4



ALS patients.

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
types of brain cells, neurons and astrocytes, each having therapeutic potential,
as follows:

NurOwn(TM) program 1 - DA neuron-like cells - human bone marrow derived dopamine
producing neural cells for restorative treatment in PD. 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 PD
(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.

NurOwn(TM) program 2 - GDNF astrocyte-like cells - human bone marrow derived
GDNF producing astrocyte for treatment of PD, ALS and spinal cord injury. In
vitro differentiation of the expanded human bone marrow derived mesenchymal stem
cells in a special proprietary medium and 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, preserve and even
restore neurons, particularly dopaminergic cells in PD, but also neuron function
in other neurodegenerative pathologies such as ALS and Huntington's.
Unfortunately, therapeutic application of GDNF is hampered by its poor brain
penetration and stability. Attempting to infuse the protein directly to the
brain is impractical and the alternative, using GDNF gene therapy, suffers from
the limitations and risks of using viral vectors. Our preliminary results show
that our GDNF astrocyte-like cells, when transplanted into PD rats with a 6-OHDA
lesion, show significant efficacy. Within weeks of the transplantation, there
was an improvement of more than 50% in the animals' characteristic disease
symptoms.

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 and ALS patients. The optimization
and process development will be conducted in an effort to comply with FDA
guidelines for Good Tissue Practice (GTP) and Good Manufacturing Practice (GMP).
Once the optimization of the process is completed, we intend to evaluate the
safety and efficacy of our various cell transplants in animal models,
(separately and in combination). Based on the results in animals we intend to
use the differentiated cell products for conducting clinical trials to assess
the efficacy of the cell therapies in PD and ALS patients.

Our technology is based on the NurOwn(TM) products - an autologous cell
therapeutic modality, comprising the extraction of the patient bone marrow,
processed into the appropriate neuronal cells and re-implanted into the
patient's brain. This approach is taken in order to increase patient safety and
minimize any chance of immune reaction or cell rejection.

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 to
convert the process from the lab stage to the clinical stage, with the following
main objectives:

      o     Developing the cell differentiation process according to health
            regulation guidelines;

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

                                       5



      o     Setting up centralized facilities to provide NurOwn(TM) 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 NurOwn(TM) 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.

Business Model

Our objective is to have the proprietary procedure adopted by an expanding user
base of medical centers, throughout the U.S. and Europe, for the treatment of
PD, ALS and later MS. Our intended procedure for the replacement of the
degenerated neurons with healthy functional cells derived by differentiation of
bone marrow, may be among the earliest successes of stem cell technologies and
could be the starting point for a massive market potential in the area of
autologous transplantation. A central laboratory would be responsible for
processing bone marrow extracted from patients, enabling the production of the
cells required for the transplantation. Transplantation would be carried out by
the medical center, with revenues shared with us on an agreed basis.

We will consider seeking cooperation with a major strategic marketing partner,
having established distribution channels and the ability to gain relatively fast
access to the target markets.

Working with a major partner will optimize our approach. We believe there is a
substantial market opportunity and cooperation with a strategic partner would
facilitate a more rapid and broad market penetration, by leveraging the
partner's market credibility and the proven ability to provide service and
support across a large and geographically spread target market.

Potential strategic partners include:

      o     Private Medical Center Chains - interested in expanding their
            service offerings and being associated with an innovative
            technology, thereby enhancing their professional standing and
            revenue potential; and

      o     Major Pharmaceutical and/or Medical Device Companies - seeking new
            product opportunities and/or wishing to maintain interest in the
            market, which may shift away from drugs towards surgical treatment.

We cannot assure you that we will succeed in finding strategic partners 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.

Intellectual Property

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

      o     A provisional patent application 60/690,879 was filed for the
            NurOwn(TM) technology for differentiating astrocyte-like cells in
            June 2005. This application was later filed as a PCT (number still
            not available) in June 2006.

      o     A provisional patent application 60/748,219 was filed for covering
            methods of generating oligodendrocytes astrocytes from bone marrow
            stem cells on December 8, 2005.

      o     The Company has filed for a trademark on NurOwn(TM).

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 NurOwn(TM) and any new discoveries arising
in the course of research and development.

Research and License Agreement with Ramot


                                       6



On July 8, 2004, we entered into our Research and License Agreement (the
"Original Ramot Agreement") with Ramot at Tel Aviv University Ltd. ("Ramot"),
the technology licensing company of Tel Aviv University, which Agreement was
amended on March 30, 2006 by the Amended Research and License Agreement
(described below). Under the terms of the Original Ramot Agreement, Ramot
granted to us an exclusive license to (i) 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 (ii) the results of further research to be performed
by the same team on the development of the stem cell technology. Simultaneously
with the execution of the Original 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
Original Ramot Agreement.

As of November 4, 2004, we entered into consulting agreements with Prof. Melamed
and Dr. Offen, under which we pay each of them 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 at such time).

Each of the warrants is exercisable for a five-year period beginning on November
4, 2005.

Under the Original Ramot Agreement, 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 originally 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 Original Ramot Agreement; and

      o     An amount equal to 30% of all Sublicense Receipts as such term is
            defined in the Original Ramot Agreement.

In addition, under the Original Ramot Agreement, 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). Each of
the warrants is exercisable for a five-year period beginning on November 4,
2005.

On March 30, 2006, we entered into an Amended Research and License Agreement
(the "Amended Research and License Agreement") with Ramot. Under the Amended
Research and License Agreement, the funding of research relating to the licensed
technology in an amount of $570,000 per year has been reduced to $380,000 per
year, retroactively. Moreover, under the Amended Research and License Agreement,
the initial period of time that the Company has agreed to fund the research has
been extended from an initial period of two (2) years to an initial period of
three (3) years. The Amended Research and License Agreement also extends the
additional two-year period in the Original Ramot Agreement to an additional
three-year period, if certain research milestones are met. In addition, the
Amended Research and License Agreement reduces certain royalties payments that
the Company may have to pay from five percent (5%) to three percent (3%) of all
Net Sales (as defined therein). The Amended Research and License Agreement also
reduces potential payments concerning sublicenses from 30% to 20-25% of
Sublicense Receipts (as defined therein).

Government Regulations and Supervision

Once fully developed, we intend to market our bone marrow derived differentiated
neural-like cell products, NurOwn(TM), for transplantation in patients by
neurosurgeons in medical facilities in the U.S., Europe, Japan and the Pacific
Rim. Accordingly, we believe our research and development activities and the
manufacturing and marketing of our technology are subject to the laws and
regulations of governmental authorities in the United States and other countries
in which our technology and products will be marketed. Specifically, in the
U.S., the FDA, among other agencies, regulates new biological product approvals
(BLA) to establish safety and efficacy, as well as appropriate production of
these products. Governments in other countries have similar requirements for
testing and marketing.


                                       7



As we are currently only in the developmental stage of our technology and
NurOwn(TM) cell product, we have not yet begun the process of seeking regulatory
approval from the FDA or other regulatory agencies. We intend to retain expert
regulatory consultants to assist us in our approach to the FDA in our efforts to
achieve regulatory approval.

Regulatory Process in the United States

Regulatory approval of new biological products is a lengthy procedure leading
from development of a new product through pre-clinical animal testing and
clinical studies in humans. This process takes a number of years, is regulated
by the FDA and requires the expenditure of significant resources. There can be
no assurance that our technology will ultimately receive regulatory approval. We
summarize below our understanding of the regulatory approval requirements that
may be applicable to us if we begin the process of seeking an approval from the
FDA.

The Federal Food, Drug, and Cosmetic Act and other federal statutes and
regulations govern or influence the research, testing, manufacture, safety,
labeling, storage, record-keeping, approval, distribution, use, reporting,
advertising and promotion of our future products. Non-compliance with applicable
requirements can result in civil penalties, recall, injunction or seizure of
products, refusal of the government to approve or clear product approval
applications or to allow us to enter into government supply contracts,
withdrawal of previously approved applications and criminal prosecution.

The FDA has developed and is continuously updating the requirements with respect
to cell and gene therapy products and has issued documents concerning the
regulation of cellular and tissue-based products, as new biological products. In
order to file for a BLA, we will be required to develop our stem cell product in
accordance with the regulatory guidelines for cell therapy and manufacture the
cell products under GMP. GMP, or Good Manufacturing Practice, is a standard set
of guidelines for pharmaceutical and bio-pharmaceutical production operations
and facilities by the FDA and other health regulatory authorities, which apply
caution in allowing any biologically active material to be administered into the
human body.

Although there can be no assurance that the FDA will not choose to change its
regulations, current regulation proposes that cell products which are
manipulated, allogeneic, or as in our case, autologous but intended for a
different purpose than the natural source cells (NurOwn(TM) are bone marrow
derived and are intended for brain transplantation) must be regulated through a
"tiered approach intended to regulate human cellular and tissue based products
only to the extent necessary to protect public health". Thus the FDA requires:
(i) preclinical laboratory and animal testing; (ii) submission of an
Investigational New Drug (IND) exemption which must be effective prior to the
initiation of human clinical studies; (iii) adequate and well-controlled
clinical trials to establish the safety and efficacy of the product for its
intended use; (iv) submission to the FDA of a BLA; and (v) review and approval
of the BLA as well as inspections of the manufacturing facility for GMP
compliance, prior to commercial marketing of the product.

Generally, in seeking an approval from the FDA for sale of a new medical
product, an applicant must submit proof of safety and efficacy. Such proof
entails extensive pre-clinical studies in the lab and in animals and, if
approved by the agency, in humans. The testing, preparation of necessary
applications and processing of those applications by the FDA is expensive and
may take several years to complete. There can be no assurance that the FDA will
act favorably or in a timely manner in reviewing submitted applications, and an
applicant may encounter significant difficulties or costs in its efforts to
obtain FDA approvals. This, in turn, could delay or preclude the applicant from
marketing any products it may develop. The FDA may also require post-marketing
testing and surveillance of approved products, or place other conditions on the
approvals. These requirements could cause it to be more difficult or expensive
to sell the products, and could therefore restrict the commercial applications
of such products. Product approvals may be withdrawn if compliance with
regulatory standards is not maintained or if problems occur following initial
marketing. For patented technologies, delays imposed by the governmental
approval process may materially reduce the period during which an applicant will
have the exclusive right to exploit such technologies.

In order to conduct clinical trials of the proposed product, the manufacturer or
distributor of the product will have to file an IND submission with the FDA for
its approval to commencing human clinical trials. The submission must be
supported by data, typically including the results of pre-clinical and
laboratory testing. Following submission of the IND, the FDA has 30 days to
review the application and raise safety and other clinical trial issues. If an
applicant is not notified of objections within that period, clinical trials may
be initiated at a specified number of investigational sites with the number of
patients, as applied. Clinical trials which are to be conducted in accordance
with good clinical practice (GCP) guidelines are typically conducted in three
sequential phases. Phase I represents the initial administration of the drug or
biologic to a small group of humans, either healthy volunteers or patients, to
test for safety and other relevant factors. Phase II involves studies in a small
number of patients to explore the efficacy of the product, to ascertain dose
tolerance and the optimal dose range and to gather additional data relating to
safety and potential adverse affects. Once an investigational drug is found to
have some efficacy and an acceptable safety profile in the targeted patient
population, multi-center Phase III studies are initiated to establish safety and
efficacy in an expanded patient population and multiple clinical study sites.
The FDA reviews both the clinical plans and the results of the trials and may
request an applicant to discontinue the trials at any time if there are
significant safety issues.


                                       8



In addition, the manufacturing of our cell therapy, whether it is performed by
us or by a contract manufacturer, will be required to be registered as a
biologic product manufacturer with the FDA product approval process. The FDA
will inspect us on a routine basis for compliance with the GMP and Good Tissue
Practice (GTP) guidelines for cell therapy products. The regulations of the FDA
would require that we, and any contract manufacturer, design, manufacture and
service products and maintain documents in the prescribed manner with respect to
manufacturing, testing, distribution, storage, design control and service
activities. The FDA may prohibit a company from promoting an approved product
for unapproved applications and reviews product labelling for accuracy.

Competition

We face significant competition in our efforts to develop our products and
services: (i) cell therapies competing with NurOwn(TM) and its applications and
(ii) other treatments or procedures to cure or slow the effects of PD and other
neurodegenerative diseases. There are a number of companies developing cell
therapies. Among them, are companies that are involved in the controversial
fetal cell transplant or ESC-derived cell therapy, as well as 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. We believe
that as an autologous bone marrow derived product that has shown proof of
concept in vitro and in animal studies, NurOwn(TM) has a first mover advantage
in the adult stem cell space and that such space has competitive advantages over
the fetal cell or ESC-derived cell space as it has a long safety record and does
not have the same ethical limitations

Employees

As of June 9, 2006, we have two executive officers, Yoram Drucker, Chief
Operating Officer and David Stolick, Chief Financial Officer. On November 10,
2005, Dr. Yaffa Beck resigned from her positions as President and CEO and
director of the Company. Mr. Drucker has assumed Dr. Beck's responsibilities as
principal executive officer. We have used consultants, attorneys and accountants
as necessary. We currently have seven scientific and administrative employees.
Assuming we consummate our intended financings, we expect to increase our staff
significantly in the near future. None of our employees is represented by a
labor union and we believe that we have good relations with our employees.

Certain Risk Factors That May Affect Future Results

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 coming months. If we are unable to raise additional capital on favorable
terms and in a timely manner, we will not be able to achieve our business and we
could be forced to restrict or cease our operations. We will need to raise
additional funds within the coming months to meet our anticipated expenses so
that we can execute our business plan. 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 in their audit
report that there is substantial doubt regarding our ability to continue as a
going concern.The financial statements have been prepared assuming the Company
will continue as a going concern. The financial Statements do not include any
adjustments to reflect the possible future effects on the recoverability and
classification of assets and amounts and classification of liabilities that may
result from the outcome of this uncertainly.

We continue to seek additional financings although we have so far been
unsuccessful in our efforts. Even if we complete an interim or bridge financing
we would still need to secure additional funds to effect our plan of operations.
We may not be able to raise additional funds on favorable terms, or at all. If
we are unable to obtain additional funds on favorable terms and in a timely
fashion, we will be unable to execute our business plan and we will be forced to
restrict or cease our operations.

Assuming we raise additional funds through the issuance of equity,
equity-related or convertible debt securities, these securities may have rights,
preferences or privileges (including registrations rights) senior to those of
the rights of our Common Stock and our stockholders will experience additional
dilution.


                                       9



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, March 31, 2005 or March 31, 2006 or for any interim period since then. As
a development stage company, we are in the early 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 also do
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.


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 Original Ramot
Agreement 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 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. The
Original Ramot Agreement 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. Under the
Amended Research and License Agreement, we are obligated to pay Ramot $95,000 on
a quarterly basis through April 2007, and, if certain research milestones are
met, we are obligated to pay Ramot such amount for an additional three-year
period. If we fail to comply with these obligations to Ramot, Ramot may have the
right to terminate the license. If Ramot elects to terminate our license, we
would need to change our business strategy and we may be forced to cease our
operations.

The field of 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 and ALS 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 our 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 U.S. 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, GMP, 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:


                                       10



      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 NurOwn(TM)
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 a company with which we enter into collaborations to
conduct clinical trials and to commercialize 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 a 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
their obligations to us, including their 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 PD,
ALS 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, ALS 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 and the license
granted to us by Ramot under the Original Ramot Agreement. We agreed under the
Original Ramot Agreement to seek comprehensive patent protection for all
inventions licensed to us under the Original Ramot 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.


                                       11



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
relationships of such nature 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 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 future offerings of our securities
and by options, warrants or shares we grant to management, employees, directors
and consultants. In order to meet our financing needs described above, we intend
to initiate a significantly larger offering of units comprising Common Shares
and warrants for Common Shares (the "Subsequent Offering"). The precise terms of
the Subsequent Offering will be determined by the Company and potential
investors. Assuming the Subsequent Offering is successfully consummated, it will
have a significant dilutive effect on your percentage ownership in the Company.

In November 2004 and February 2005, the Company's Board of Directors adopted and
ratified the 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
"Shares"). The Company's shareholders approved the Plans and the Shares in a
special meeting of shareholders that was held on March 28, 2005. We have made
and intend to make further option grants under the Plans or otherwise issue
warrants or shares of our Common Stock to such individuals.

      o     under our Global Plan, we have granted a total of 3,032,423 options
            with various exercise prices and expiration dates, to officers,
            directors, services providers, consultants and employees.

      o     under our U.S. Plan we have issued an additional 1,330,000 shares of
            restricted stock and options for grants to Scientific Advisory Board
            members, service providers, consultants and directors.

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

Since October 2004, we have issued 3,881,587 shares to investors and
consultants. When we register the shares or those underlying convertible
securities 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. If any of the holders of these shares or convertible securities,
or any 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.


                                       12



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 U.S. Our Chief Operating
Officer, Chief Financial Officer, and some of our directors are foreign citizens
and do not reside in the U.S. It may be difficult for courts in the U.S. 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 U.S. 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 operations and the research and
development facilities of the scientific team funded by us under the Original
Ramot Agreement are located in Israel. Accordingly, political, economic and
military conditions in Israel may affect 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 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 2. Description of Property.

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, 2006.

On December 1, 2004, our Israeli subsidiary, BrainStorm Cell Therapeutics Ltd.
(the "Subsidiary") entered into a lease agreement for the lease of premises in
12 Basel Street, 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: 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 $3,851)
per month during the first 12 months of the lease; (ii) NIS 19,527
(approximately $4,186) per month during the following 24 months of the lease;
(iii) NIS 22,317 (approximately $4,783) per month during the First Option
period; and (iv) NIS 23,712 (approximately $5,082) per month during the Second
Option period.

In May 2005, we completed leasehold improvements of the Petach Tikva facility
for which we paid the contractor approximately $364,000 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 us $82,000 in
connection with these improvements. We relocated to the new facility in May 2005
and, assuming we complete additional financings, we intend to purchase certain
additional laboratory equipment at an estimated cost of $150,000.

Item 3.  Legal Proceedings.

We are not a party to any pending litigation and, to our knowledge, none is
contemplated or threatened.

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

None.

                                     PART II

Item 5. Market for Common Equity and Related Stockholder Matters.

Market Information

Our Common Stock is currently traded on the Over-The-Counter Bulletin Board
operated by the NASD (OTC BB) under the symbol "BCLI.OB".


                                       13



The following table sets forth for the periods indicated the high and low sales
prices for our Common Stock. The information was obtained from Yahoo! Finance
and reflects inter-dealer prices, without retail mark-up, markdown or
commission, and may not necessarily represent actual transactions.

Quarter Ended        High     Low
------------------   ------  -----
March 31, 2006       $0.66   $0.40

December 31, 2005    $0.86   $0.43

September 30, 2005   $1.19   $0.63

June 30, 2005        $2.90   $0.80

March 31, 2005       $3.50   $1.80

December 31, 2004    $2.00   $1.03

September 30, 2004   $1.20   $0.70

June 30, 2004        $1.20   $0.60

On June 9, 2006, the closing price for the Common Stock as reported by the
quotation service operated by the OTC Bulletin Board was $0.51.

As of June 9, 2006, there were 111 holders of record of our Common Stock. As of
such date, 23,329,961 shares of Common Stock were issued and outstanding.

Transfer Agent

First American Stock Transfer, 706 E. Bell Road, Suite 202, Phoenix, Arizona
85022 (Telephone: (602) 485-1346; Facsimile: (602) 788-0423) is the registrar
and transfer agent for our common shares.

Dividend Policy

We have not paid any cash dividends on our Common Stock and have no present
intention of paying any dividends on the shares of our Common Stock. We have not
had any revenues for the past two fiscal years. Our current policy is to retain
earnings, if any, for use in our operations and in the development of our
business. Our future dividend policy will be determined from time to time by our
board of directors.

Recent Sales of Unregistered Securities

On February 8, 2006, in connection with a loan that we have undertaken, we
issued to Double U Master Fund L.P. a fully exercisable warrant to purchase
189,000 shares of our Common Stock at an exercise price of $0.50, which warrant
has a term of three (3) years and has certain piggy-back registration rights.


                                       14



On February 28, 2006 and May 2, 2006, in consideration for certain legal
services, we issued to BRL Law Group LLC 34,904 and 65,374 shares, respectively,
of our Common Stock, which shares have certain piggy-back registration rights.

On May 2, 2006, in consideration for certain services, we issued Mr. Ernest
Muller a fully-vested warrant to purchase 50,000 shares of our Common Stock at
an exercise price of $0.00005, which warrant has a term of ten (10) years and
has certain piggy-back registration rights.

On May 2, 2006, in accordance with the Consulting Agreement entered into by the
Company and Levi Israel LLC ("Levi"), the Company issued to Levi 200,000 shares
of the Company's Common Stock, which shares have piggy-back registration rights,
subject to certain limitations and conditions, including, among others, cutback
provisions and underwriter discretion, to be included by the Company in a
registration statement filed with the Securities and Exchange Commission.

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 pursuant to Section 4(2)
thereof and Regulation D promulgated thereunder.

Item 6.  Plan of Operation.

You should read the following plan of operation together with the consolidated
audited financial statements and the notes to our consolidated audited financial
statements included elsewhere in this filing prepared in accordance with
accounting principles generally accepted in the U.S. This section contains
statements that are forward-looking. These statements are based on expectations
and assumptions that are subject to risks and uncertainties. Actual results
could differ materially because of factors discussed in "Certain Risk Factors
That May Affect Future Results." Readers are cautioned not to place undue
reliance on these forward-looking statements, which reflect management's
analysis, judgment, belief or expectation only as of the date of issue. We
undertake no obligation to publicly revise these forward-looking statements to
reflect events or circumstances that arise after the date of issue.

Overview

The Company was incorporated under the laws of the State of Washington on
September 22, 2000, under the name Wizbang Technologies, Inc. and acquired the
right to market and sell a digital data recorder product line in certain states
in the U.S. Subsequently the Company changed its name to Golden Hand Resources
Inc. On July 8, 2004, the Company entered into a licensing agreement with Ramot
to acquire certain stem cell technology and decided to discontinue all
activities related to the sales of digital data recorder product. On November
22, 2004, the Company changed its name from Golden Hand Resources Inc. to
BrainStorm Cell Therapeutics Inc. to better reflect its new line of business in
development of novel cell therapies for neurodegenerative diseases. On October
25, 2004, the Company incorporated a wholly owned subsidiary in Israel, which
provides research, development and other services to the Company.

Plan of Operations

Assuming we can successfully complete our additional necessary financings, our
primary objectives over the next twelve (12) months will be:

      o     To define and optimize our NurOwn(TM) technology in human bone
            marrow cells, in order to prepare the final process and production
            for clinical studies in accordance with health authorities'
            guidelines. We intend to perfect methods for the stem cell growth
            and differentiation in specialized growth media, as well as methods
            for freezing, thawing, storing and transporting the expanded
            mesenchymal stem cells, as well as the differentiated neuronal
            cells;

      o     To conduct further studies in animal models of PD (mice and rats) to
            evaluate the engraftment, survival and efficacy of our cell implants
            for our dopamine producing and/or GDNF cells;

      o     To evaluate and better define the induction of human bone marrow
            cells to oligodendrocyes-like cells and to test the efficacy in
            animal models of multiple sclerosis;

      o     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;


                                       15



      o     To set up standard and reproducible production procedures;

      o     To continue to gather information on the efficacy in animal models;

      o     To conduct a full safety study of the final cell product for
            clinical trials in humans; and

      o     To write up clinical protocols for phase I & II clinical studies.

All of these activities will be coordinated with a view towards the execution of
clinical trials of the dopamine and/or GNDF-producing differentiated cell
implants in humans. 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, to
target additional neurodegenerative diseases, such as ALS 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 March 31, 2006, we had $364,609 in total current assets and $1,066,920 in
total current liabilities and on June 9, 2006, we had approximately $400,000 in
cash. We will need to raise additional funds through public or private debt or
equity financings within the next month to meet our anticipated expenses so that
we can execute our business plan. Although we have been seeking such additional
financings, no 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.

On February 7, 2006, we borrowed a net amount of $450,000 from an investor. In
connection with such loan, the Company issued said investor a $500,000 10%
Convertible Promissory Note due February 7, 2007 (the "February Note"). On June
5, 2006, we borrowed an additional net amount of $450,000 from said investor. In
connection with such loan, the Company issued said investor a $500,000 10%
Convertible Promissory Note due June 5, 2007 (the "June Note," and, together
with the February Note, the "Notes"). Interest on the February Note will accrue
at the rate of ten percent (10%) per annum and will be due and payable in full
on February 7, 2007 (the "February Maturity Date"). Interest on the June Note
will accrue at the rate of ten percent (10%) per annum and will be due and
payable in full on June 5, 2007 (the "June Maturity Date"). Any amount overdue
on the February Note or the June Note shall bear interest from the date it
became overdue at an annual rate of fifteen percent (15%) per annum. The Notes
will become immediately due and payable upon the occurrence of certain Events of
Default, as defined in the respective Note. Under the Notes, the Holder has the
right at any time prior to the close of business on the February Maturity Date
or the June Maturity Date, as applicable, to convert all or part of the
outstanding principal and interest amount of the February Note or the June Note,
as applicable, into shares of our Common Stock, $0.00005 par value per share
(the "Common Stock"). The Conversion Price, as defined in the Notes, will be 75%
(50% upon the occurrence of an Event of Default) of the average of the last bid
and ask price of the Common Stock as quoted on the Over-the-Counter Bulletin
Board for the five trading days prior to the Company's receipt of the Holder's
written notice of election to convert. The Conversion Price will be adjusted in
the event of a stock dividend or reclassification.

On June 14, 2006, we entered into an Amendment of Convertible Promissory Notes
(the "Amendment") with said investor. Under the Amendment, a cap was placed on
the number of shares that may be acquired by said investor upon conversion of
the February Note and the June Note such that the Company shall not issue
greater than 50,000,000 shares of Common Stock, in the aggregate, to said
investor upon conversion of the February Note and the June Note.

On February 8, 2006, we borrowed a net amount of $152,500 from an additional
investor. In connection with such loan, we entered into a subscription agreement
with said investor (the "Subscription Agreement") pursuant to which the Company
sold and issued to the investor $189,000 of principal amount (the "Purchase
Price") of promissory notes of the Company with an original issue discount of 8%
(the "Promissory Notes") and warrants to purchase shares of our Common Stock for
every one dollar of the Purchase Price on the Closing Date (the "Warrants").
Under the Promissory Notes, any amount overdue shall bear interest from the date
it became overdue at an annual rate of fifteen percent (15%) per annum. The
Promissory Notes shall become immediately due and payable upon the occurrence of
certain Events of Default, as defined therein. The Promissory Notes shall be
payable within 120 days after the Closing Date of the Subscription Agreement.
The warrants have an exercise price of $0.50 per share and are exercisable for a
three-year period from the date of the issuance thereof.


                                       16



On December 7, 2005, we raised an additional $135,000 (net of expenses) in
connection with a closing in a private placement of 187,500 units comprising
shares of our Common Stock and warrants for our Common Stock at $0.80 per unit.

In September 2005, we raised an additional $225,000 (net of expenses) in
connection with a closing in a private placement of 312,500 units comprising
shares of our Common Stock and warrants for our Common Stock at $0.80 per unit.
In May 2005, we raised $149,500 through a private placement of our Common Stock
at $0.80 per share. In July 2005, we raised $99,000 through a private placement
of our Common Stock at $0.60 per share. Those 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 throughout 2005, we began to increase our spending
significantly 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 at the end of May 2005.

Under the Amended Research and License Agreement, we are obligated to pay Ramot
$95,000 on a quarterly basis through April 2007, and, if certain research
milestones are met, for an additional three-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 the two research funding payments for the sum
of $95,000 each, until July 1, 2006. If we fail to make these payments by such
time (for which we will need to consummate additional financings), 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 entirely
or would be forced to cease our 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. Some highlights achieved in this research
include:

      o     Demonstration that bone marrow stem cells may be expanded prior to
            differentiation;

      o     Identification and profiling of cell markers in the expanded
            mesenchymal cell population;

      o     Development of molecular tools to evaluate cell differentiation;

      o     Demonstration that the bone marrow derived differentiated cells
            produce multiple neuron-specific markers;

      o     Determination of timing and growth conditions for the
            differentiation process;

      o     Demonstration of expression of enzymes and proteins associated with
            dopamine production and release, including tyrosine hydroxilase;

      o     Identifying the production and release of dopamine and dopamine
            precursors in the bone marrow derived differentiated cells;

      o     Evaluation of methodologies for cryopreserving the expanded bone
            marrow cells prior to differentiation;


                                       17



      o     Implantation of the bone marrow derived neural-like cells in
            striatum of model animals results in long term engraftment and,
            survival, as well as expression of dopamine neuron specific markers,
            such as tyrosine hydroxilase; and

      o     Model animals implanted with the bone marrow derived neural-like
            cells show significant improvement in their rotational behavior.

For the twelve months ending March 31, 2007, we estimate that our research and
development costs will be approximately $2,600,000(excluding compensation
expenses related to options and warrants). We intend to spend our research and
development costs on the 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 fund
and finance collaborations with medical centers for future clinical trials.

General and Administrative Expenses

If we can successfully complete our financings, for the twelve months ending
March 31, 2007, we estimate that our general and administrative expenses will be
approximately $1,000,000 (excluding compensation expenses related to options and
warrants). 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 12-month period ending March
31, 2007.

In 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 or GDNF producing cell differentiation process as planned
within one to two years:

      o     Raise equity or debt financing or a combination of equity and debt
            financing of at least $10,000,000.

      o     Complete preclinical studies in rodents to confirm safety and
            efficacy.

      o     Conduct full safety study of the final cell product for PD and ALS.

      o     Write up clinical protocols for Phase I & II clinical studies.

Purchase or Sale of Equipment

The Company's subsidiary leases a facility in Petach Tikva, Israel, which
includes approximately 600 square meters of laboratory and office space. In May
2005, we completed leasehold improvements of the facility for which we paid the
contractor approximately $364,000 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 us $82,000 in connection with these improvements. We
relocated to the new facility in May 2005. As of March 31, 2006, the Company has
purchased laboratory equipment and furniture for a total sum of approximately
$65,000 and assuming we complete additional financings, we intend to purchase
certain additional laboratory equipment at an estimated cost of $150,000.

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.

Item 7. Financial Statements.


                                       18


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

                        CONSOLIDATED FINANCIAL STATEMENTS

                              AS OF MARCH 31, 2006

                                 IN U.S. DOLLARS

                                      INDEX

                                                                       Page
                                                                 ---------------
Report of Independent Registered Public Accounting Firm
Consolidated Balance Sheets
Consolidated Statements of Operations
Statements of Changes in Stockholders' Equity (Deficiency)
Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements

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


                                       19


ERNST & YOUNG


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

                             To the stockholders of

                        BRAINSTORM CELL THERAPEUTICS INC.
                          (A development stage company)

      We have audited the accompanying consolidated balance sheets of Brainstorm
Cell  Therapeutics  Inc. ("the  Company") (a development  stage company) and its
subsidiary  as of  March  31,  2006  and  2005,  and  the  related  consolidated
statements  of  operations,   statements  of  changes  in  stockholders'  equity
(deficiency) and the  consolidated  statements of cash flows for each of the two
years in the period ended March 31, 2006 and for the period from  September  22,
2000  (inception)  through March 31, 2006.  These  financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on these  financial  statements  based  on our  audits.  The  financial
statements for the period from September 22, 2000 (inception)  through March 31,
2004,  were audited by other  auditors whose report dated May 26, 2004 expressed
an  unqualified  opinion  on  those  statements.   The  consolidated   financial
statements for the period from September 22, 2000 (inception)  through March 31,
2004  included  a net  loss  of $  162,687.  Our  opinion  on  the  consolidated
statements of operations, changes in stockholders' equity and cash flows for the
period from September 22, 2000 (inception) through March 31, 2006, insofar as it
relates to amounts for prior periods  through March 31, 2004, is based solely on
the report of other auditors.

      We conducted  our audits in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial statements are free of material  misstatement.  We were not engaged to
perform an audit of the Company's internal control over financial reporting. Our
audit included  consideration of internal control over financial  reporting as a
basis for designing audit procedures that are appropriate in the  circumstances,
but not for the purpose of  expressing  an opinion on the  effectiveness  of the
Company's internal control over financial reporting.  Accordingly, we express no
such  opinion.  An audit also  includes  examining,  on a test  basis,  evidence
supporting the amounts and  disclosures in the financial  statements,  assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall  financial  statement  presentation.  We believe that our
audits and the report of the other auditors  provide a reasonable  basis for our
opinion.

      In our opinion,  based on our audits and the report of the other auditors,
the consolidated  financial  statements referred to above present fairly, in all
material  respects,  the consolidated  financial position of the Company and its
subsidiary as of March 31, 2006 and 2005, and the consolidated  results of their
operations  and cash flows for each of the two years then ended  March 31,  2006
and for the period from September 22, 2000  (inception)  through March 31, 2006,
in conformity with U.S generally accepted accounting principles.

      The accompanying financial statements have been prepared assuming that the
Company will continue as a going  concern.  As more fully  described in Note 1g,
the  Company has  incurred  operating  losses and has a negative  cash flow from
operating  activities.  These  conditions  raise  substantial  doubt  about  the
Company's  ability to continue as a going concern.  The financial  statements do
not  include  any  adjustments  to reflect the  possible  future  effects on the
recoverability and classification of assets or the amounts and classification of
liabilities that may result from the outcome of this uncertainty.


Tel-Aviv, Israel                                  KOST FORER GABBAY & KASIERER
June 28, 2006                                   A Member of Ernst & Young Global


                                       20


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
CONSOLIDATED BALANCE SHEETS
--------------------------------------------------------------------------------
In U.S. dollars (except stock data)



                                                                                           March 31,
                                                                                   --------------------------
                                                                                       2006          2005
                                                                                   -----------    -----------
     ASSETS

CURRENT ASSETS:
                                                                                                
  Cash and cash equivalents                                                            290,219        526,519
  Restricted cash                                                                       28,939         31,134
  Accounts receivable and prepaid expenses (Note 5)                                     45,451         82,976
                                                                                   -----------    -----------

Total current assets                                                                   364,609        640,629
-----                                                                              -----------    -----------

LONG-TERM INVESTMENTS:
  Prepaid expenses                                                                       7,067          4,590
  Severance pay fund                                                                    19,093          5,871
                                                                                   -----------    -----------

                                                                                        26,160         10,461
                                                                                   -----------    -----------

PROPERTY AND EQUIPMENT, NET (Note 6)                                                   411,454        228,315
                                                                                   -----------    -----------

OTHER ASSETS (Notes 8, 9)                                                               57,590             --
                                                                                   -----------    -----------

Total assets                                                                           859,813        879,405
-----                                                                              ===========    ===========

    LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIENCY)

CURRENT LIABILITIES:
  Trade payables                                                                       200,624         37,850
  Other accounts payable and accrued expenses (Note 7)                                 370,445        131,232
  Short-term convertible loan (Note 8a)                                                367,292             --
  Short-term loan (Note 9)                                                             128,559             --
                                                                                   -----------    -----------

Total current liabilities                                                            1,066,920        169,082
-----                                                                              -----------    -----------

OPTIONS AND WARRANTS (Note 8b)                                                       7,679,009             --
                                                                                   -----------    -----------

ACCRUED SEVERANCE PAY                                                                   24,563          5,871
                                                                                   -----------    -----------

Total liabilities                                                                    8,770,492        174,953
-----                                                                              -----------    -----------

COMMITMENTS AND CONTINGENCIES (Note 10)
                                                                                   -----------    -----------

STOCKHOLDERS' EQUITY (DEFICIENCY):
  Stock capital: (Note 11)
    Common stock of $ 0.00005 par value - Authorized: 200,000,000 stocks at
      March 31, 2006 and 2005; Issued and outstanding: 22,854,587 and 20,867,808
      at March 31, 2006 and 2005, respectively.                                           1,14          1,044
    Preferred stock of $ 0.00005 par value - Authorized: 40,000,000 stocks at
      March 31, 2006 and 2005; none issued.                                                 --             --
  Additional paid-in capital                                                        15,802,847     25,100,625
  Deferred stock-based compensation                                                 (1,395,439)    (5,394,735)
  Deficit accumulated during the development stage                                 (22,319,231)   (19,002,482)
                                                                                   -----------    -----------

Total stockholders' equity (deficiency)                                             (7,910,679)       704,452
-----                                                                              -----------    -----------

Total liabilities and stockholders' equity (deficiency)                                859,813        879,405
-----                                                                              ===========    ===========


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


                                       21


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

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



                                                                                              Period from
                                                                                             September 22,
                                                                       Year ended           2000 (inception
                                                                        March 31,            date) through
                                                                --------------------------     March 31,
                                                                    2006           2005          2006
                                                                -----------    -----------    -----------
                                                                                       
Operating costs and expenses:

Research and development                                            970,891        472,042      1,442,933
Research and development expenses (income) related to stocks,
  warrants and options granted to employees and service
  providers                                                        (123,944)    15,878,451     15,754,507
 General and administrative                                         817,366        265,131      1,082,497
 General and administrative related to stocks, warrants and
  options granted to employees and service providers              1,636,692      2,211,422      3,848,114
                                                                -----------    -----------    -----------

Total operating costs and expenses                              (3,301,005)    (18,827,046)   (22,128,051)

Financial income (expenses), net                                     14,689         (5,996)         8,693
                                                                -----------    -----------    -----------

                                                                 (3,286,316)   (18,833,042)   (22,119,358)

Taxes on income (Note 12)                                            30,433          5,469         35,902
                                                                -----------    -----------    -----------

Loss from continuing operations                                  (3,316,749)   (18,838,511)   (22,155,260)

Net loss from discontinued operations                                    --         (1,284)      (163,971)
                                                                -----------    -----------    -----------

Net loss                                                         (3,316,749)   (18,839,795)   (22,319,231)
                                                                ===========    ===========    ===========

Basic and diluted net loss per stock from continuing
   operations                                                         (0.15)         (1.01)
                                                                ===========    ===========

Weighted average number of stocks outstanding used in
  computing basic and diluted net loss per stock                 22,011,370     18,587,317
                                                                ===========    ===========


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


                                       22


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

STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)
--------------------------------------------------------------------------------
In U.S. dollars (except stock 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
  (date of inception)                           --             --             --            --             --             --
  Stock issued on September 22, 2000
    for cash at $ 0.00188 per stock      8,500,000            850         15,150            --             --         16,000
  Stock issued on March 31, 2001 for
    cash at $ 0.0375 per stock           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            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            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            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 stock                      100,000              5          6,495            --             --          6,500
  Cancellation of stocks 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            10,238,000            512        130,738            --       (162,687)       (31,437)
  Stock issued on June 24, 2004 for
    private placement at $ 0.01 per
    stock, net of $ 25,000 issuance
    expenses (Note 11c(1)(a))            8,510,000            426         59,749            --             --         60,175
  Contribution capital (Note 11b)               --             --          7,500            --             --          7,500
  Stock issued in 2004 for private
    placement at $ 0.75 per unit
    (Note 12c(1)(a))                     1,894,808             95      1,418,042            --             --      1,418,137
  Cancellation of stocks granted to
    service providers                   (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 stocks and options granted to
    employees (Note 11c(2))                     --             --             --       584,024             --        584,024
  Compensation related to stocks and
    options granted to service
    providers (Note 11c(3)(c))           2,025,000            101     17,505,747            --             --     17,505,848

  Net loss                                      --             --             --            --    (18,839,795)   (18,839,795)
                                       -----------    -----------    -----------  ------------   ------------    -----------

Balance as of March 31, 2005            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.


                                       23


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

STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIENCY)
--------------------------------------------------------------------------------
In U.S. dollars (except stock 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           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
    stock (Note 11c(1)(d))                186,875              9        149,491             --             --        149,500
  Stock issued on July 27, 2005
    for private placement at $ 0.6
    per stock (Note 11c(1)(e))            165,000              8         98,992             --             --         99,000
  Stock issued on September 30,
    2005 for private placement at
    $0.8 per share(Note 11c(1)(f))        312,500             16        224,984             --             --        225,000
  Stock issued on December 07,
    2005 for private placement at
    $0.8 per share (Note 11c(1)(f))       187,500             10        134,990             --             --        135,000
  Forfeiture of options granted to
    employees                                  --             --     (3,363,296)     3,363,296             --             --
  Deferred stock-based
    compensation related to stocks
    and options granted to
    directors and employees               200,000             10        486,490       (486,500)            --             --
  Amortization of deferred
    stock-based compensation
    related to options and stocks
    granted to employees and
    directors (Note 11c(2))                    --             --         51,047      1,122,500             --      1,173,547
  Stock-based compensation related
    to options and stocks granted
    to service providers (Note
    11c(3)(c))                            934,904             47        662,069             --             --        662,116
  Reclassification due to
    application of EITF 00-19
    (Note 8b)                                                        (7,906,289)                                  (7,906,289)
  Beneficial conversion feature
    related to a convertible
    bridge loan (Note 8a)                      --             --        163,744             --             --        163,744
  Net loss                                     --             --             --             --     (3,316,749)    (3,316,749)
                                      -----------    -----------    -----------    -----------    -----------    -----------

Balance as of March 31, 2006           22,854,587          1,144     15,802,847     (1,395,439)   (22,319,231)    (7,910,679)
                                      ===========    ===========    ===========    ===========    ===========    ===========


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


                                       24


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

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



                                                                                                  Period from
                                                                                                 September 22,
                                                                                                     2000
                                                                            Year ended            (inception
                                                                             March 31,           date) through
                                                                     -------------------------     March 31,
                                                                        2006           2005           2006
                                                                     ----------    -----------    -----------
                                                                                         
Cash flows from operating activities:

  Net loss                                                           (3,316,749)   (18,839,795)   (22,319,231)
  Less - loss for the period from discontinued operations                    --          1,284        163,971
  Adjustments to reconcile net loss to net cash used in operating
     activities:
    Depreciation                                                         57,408            245         57,653
    Accrued severance pay, net                                            5,470             --          5,470
    Accrued interest on loans                                            13,210             --         13,210
    Amortization of discount on short-term loans                         50,765                        50,765
    Change in fair value of options and warrants                       (306,660)            --       (306,660)
    Expenses related to stocks and options granted to service
       providers                                                        631,216     17,481,648     18,112,864
    Amortization of deferred stock-based compensation related to
       options granted to employees                                   1,173,547        584,024      1,757,571
    Decrease (increase) in accounts receivable and prepaid
       expenses                                                          37,525        (82,822)       (45,297)
    Increase in trade payables                                          162,774         37,850        200,624
    Increase in other accounts payable and accrued expenses             239,213        126,082        365,295
                                                                    -----------    -----------    -----------

Net cash used in continuing operating activities                     (1,252,281)      (691,484)    (1,943,765)
Net cash provided by (used in) discontinued operating activities             --         13,648        (22,766)
                                                                    -----------    -----------    -----------

Total net cash used in operating activities                          (1,252,281)      (677,836)    (1,966,531)
                                                                    -----------    -----------    -----------

Cash flows from investing activities:

  Purchase of property and equipment                                   (209,647)      (228,560)      (438,207)
  Restricted cash                                                         2,195        (31,134)       (28,939)
  Investment in lease deposit                                            (2,477)        (4,590)        (7,067)
                                                                    -----------    -----------    -----------

Net cash used in continuing investing activities                       (209,929)      (264,284)      (474,213)
Net cash used in discontinued investing activities                           --             --        (16,000)
                                                                    -----------    -----------    -----------

Total net cash used in investing activities                            (209,929)      (264,284)      (490,213)
                                                                    -----------    -----------    -----------

Cash flows from financing activities:

  Proceeds from issuance of Common stock and warrants, net              608,500      1,478,312      2,086,812
  Proceeds from loans                                                   617,410             --        617,410
                                                                    -----------    -----------    -----------

Net cash provided by continuing financing activities                  1,225,910      1,478,312      2,704,222
Net cash provided by provided by (used in) discontinued financing
   activities                                                                --        (14,277)        42,741
                                                                    -----------    -----------    -----------

Total net cash provided by financing activities                       1,225,910      1,464,035      2,746,963
                                                                    -----------    -----------    -----------

Increase (decrease) in cash and cash equivalents                       (236,300)       521,915        290,219
Cash and cash equivalents at the beginning of the period                526,519          4,604             --
                                                                    -----------    -----------    -----------

Cash and cash equivalents at end of the period                          290,219        526,519        290,219
                                                                    ===========    ===========    ===========

Non-cash financing activities:

  Non-cash financing activities from continued operations:               30,900             --         30,900
                                                                    ===========    ===========    ===========

Cash paid during the year for:
  Taxes                                                                       2             --              2
                                                                    ===========    ===========    ===========
  Interest                                                                    1             --              1
                                                                    ===========    ===========    ===========


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


                                       25


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (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  stockholders  of the  Company
            entered into a purchase agreement with a group of private investors,
            who purchased from the former major stockholders 6,880,000 stocks of
            the then issued and outstanding  10,238,000  stocks of the Company's
            Common stock.

      c.    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 years 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.

      d.    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".

      e.    On November 22, 2004, the Company  changed its name from Golden Hand
            Resources  Inc.  to  Brainstorm  Cell  Therapeutics  Inc.  to better
            reflect its new line of business  in the  development  of novel cell
            therapies for neurodegenerative diseases.

      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 March 31,  2006,  the Company had  accumulated  a deficit of $
            22,319,231,   and   working   capital   deficiency   of  $  702,311,
            respectively, and incurred net loss of $ 3,316,675 and negative cash
            flows from operating activities in the amount of $ 1,252,281 for the
            year  ended  March  31,  2006.  In  addition,  the  Company  has not
            generated any revenues yet.


                                       26


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars


NOTE 1:- GENERAL (Cont.)

            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.

      h.    Risk factors:

            The Company depends on Ramot to conduct its research and development
            activities.  (See Note 3).  Termination  of the research and license
            agreement may impact the Company's ability to continue to operate as
            a going concern.


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES

      a.    Basis of presentation:

            The  consolidated   financial   statements  have  been  prepared  in
            accordance  with  United  States   generally   accepted   accounting
            principles.

      b.    Use of estimates:

            The preparation of financial statements in conformity with generally
            accepted accounting principles requires management to make estimates
            and  assumptions  that affect the amounts  reported in the financial
            statements and accompanying  notes. Actual results could differ from
            those estimates.

      c.    The Company's fiscal year ends on March 31 of each year.

      d.    Financial statement in U.S. dollars:

            The functional  currency of the Company is the U.S dollar ("dollar")
            since the dollar is the currency of the primary economic environment
            in which the Company has operated and expects to continue to operate
            in  the  foreseeable   future.  Part  of  the  transactions  of  the
            subsidiary is recorded in new Israeli shekels  ("NIS");  however,  a
            substantial portion of the subsidiary's costs is incurred in dollars
            and parts of the  expenses  are linked to the  dollar.  Accordingly,
            management  has  designated  the  dollar  as  the  currency  of  its
            subsidiary's  primary  economic  environment  and  thus it is  their
            functional and reporting currency.


                                       27


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars

NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

            Transactions  and balances  denominated  in dollars are presented at
            their original  amounts.  Non-dollar  transactions and balances have
            been  remeasured  to dollars in  accordance  with the  provisions of
            Statement of Financial Accounting Standard No. 52, "Foreign Currency
            Translation". All transaction gains and losses from remeasurement of
            monetary  balance sheet items  denominated in non-dollar  currencies
            are reflected in the statement of operations as financial  income or
            expenses, as appropriate.

      e.    Principles of consolidation:

            The consolidated  financial  statements  include the accounts of the
            Company and its wholly-owned  subsidiary.  Intercompany balances and
            transactions have been eliminated upon consolidation.

      f.    Cash equivalents:

            Cash equivalents are short-term  highly liquid  investments that are
            readily  convertible to cash with maturities of three months or less
            as of the date acquired.

      g.    Property and equipment:

            Property  and  equipment  are  stated  at  cost,  less   accumulated
            depreciation. Depreciation is calculated by the straight-line method
            over the estimated useful lives of the assets.

            The annual depreciation rates are as follows:

                                                               %
                                                 -------------------------------

   Office furniture and equipment                              7
   Computer software and electronic equipment                  33
   Laboratory equipment                                        15
                                                 Over the shorter of the lease
                                                  term (including the option)
   Leasehold improvements                                or useful life

      h.    Impairment of long-lived assets:

            The Company and it subsidiary's  long-lived  assets are reviewed for
            impairment  in  accordance  with  Statement of Financial  Accounting
            Standard  No. 144,  "Accounting  for the  Impairment  or Disposal of
            Long-Lived  Assets" ("SFAS No. 144")  whenever  events or changes in
            circumstances  indicate that the carrying amount of an asset may not
            be  recoverable.  Recoverability  of  assets  to be held and used is
            measured by a comparison of the carrying amount of the assets to the
            future  undiscounted  cash flows  expected  to be  generated  by the
            assets. If such assets are considered to be impaired, the impairment
            to be  recognized  is measured  by the amount by which the  carrying
            amount of the assets exceeds their fair value. During 2004 and 2005,
            no impairment losses were identified.

      i.    Research and development costs:

            Research and development costs are charged to expenses as incurred.


                                       28


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

      j.    Severance pay:

            The  liability of the  subsidiary  for  severance  pay is calculated
            pursuant  to the  Severance  Pay Law in  Israel,  based  on the most
            recent salary of the employees  multiplied by the number of years of
            employment  as of the  balance  sheet  date and is  presented  on an
            undiscounted basis.

            The  subsidiary's  employees are entitled to one month's  salary for
            each year of  employment  or a  portion  thereof.  The  subsidiary's
            liability  for all of its  employees  is fully  provided  by monthly
            deposits  with  insurance  policies and by an accrual.  The value of
            these  policies  is recorded  as an asset in the  Company's  balance
            sheet.

            The deposited  funds may be withdrawn  only upon the  fulfillment of
            the  obligation  pursuant  to  Israel's  Severance  Pay Law or labor
            agreements.  The value of the  deposited  funds is based on the cash
            surrendered  value  of  these  policies,   and  includes  immaterial
            profits.

            Severance  expenses for the years ended March 31, 2006 and 2005 were
            $ 18,692 and $ 5,871, respectively.

      k.    Accounting for stock-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  stock is
            required by  Statement  of  Financial  Accounting  Standard  No. 123
            ("SFas  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 a Black-Scholes  option pricing
            model,  with the following  weighted-average  assumptions for grants
            during the year ended March 31, 2006 and 2005 respectively: weighted
            average  volatility  of 115% and 109%,  risk-free  interest  rate of
            4.53% and 4.51%,  dividend yields of 0% and an expected life of five
            and four 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 March 31,
                                                                              --------------------------
                                                                                  2006           2005
                                                                              -----------    -----------

                                                                                        
            Net loss as reported                                                3,316,749     18,839,795
            Deduct: stock-based employee and directors compensation expense
               included in reported net loss in accordance with APB-25         (1,122,500)      (584,024)
            Add: stock-based employee and directors compensation expense
               determined under fair value method                               1,330,447        626,631
                                                                              -----------    -----------

            Pro forma net loss                                                  3,524,696     18,882,402
                                                                              ===========    ===========

            Pro forma net loss per stock (basic and diluted)                         0.16           1.02
                                                                              ===========    ===========



                                       29


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

            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.  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.

      l.    Basic and diluted net loss per stock:

            Basic net loss per stock is computed  based on the weighted  average
            number of stocks  outstanding during each year. Diluted net loss per
            stock is computed  based on the  weighted  average  number of stocks
            outstanding  during each year,  plus the  dilutive  potential of the
            Common stock considered  outstanding  during the year, in accordance
            with Statement of Financial  Standard No. 128,  "Earnings per Stock"
            ("SFAS No. 128").

            All  outstanding  stock options and warrants have been excluded from
            the  calculation  of the diluted  loss per stock for the years ended
            March  31,  2006  and  2005,  because  all such  securities  have an
            anti-dilutive effect.

            Such outstanding securities consist of the following:

                               Year ended March 31,
                             -----------------------
                                2006         2005
                             ----------   ----------

                  Options     2,360,760    3,009,452
                  Warrants   18,126,315   18,390,458
                             ----------   ----------

                  Total      20,487,075   21,399,910
                             ==========   ==========

      m.    Income taxes:

            The  Company  and  its  subsidiary   account  for  income  taxes  in
            accordance with Statement of Financial  Accounting Standard No. 109,
            "Accounting  for Income Taxes".  This Statement  requires the use of
            the  liability  method  of  accounting  for  income  taxes,  whereby
            deferred tax asset and  liability  account  balances are  determined
            based on the differences  between financial  reporting and tax bases
            of assets and  liabilities  and are  measured  using the enacted tax
            rates  and laws  that will be in  effect  when the  differences  are
            expected  to  reverse.  The  Company  and its  subsidiary  provide a
            valuation allowance,  if necessary, to reduce deferred tax assets to
            their estimated realizable value.

      n.    Fair value of financial instruments:

            The following  methods and assumptions  were used by the Company and
            its  subsidiary  in  estimating  their  fair value  disclosures  for
            financial instruments:

            The  carrying  values  of  cash  and  cash   equivalents,   accounts
            receivable and prepaid  expenses,  trade payables and other accounts
            payable and accrued  expenses,  approximate  their fair value due to
            the short-term maturity of these instruments.


                                       30


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars


NOTE 2:- SIGNIFICANT ACCOUNTING POLICIES (Cont.)

      o.    Concentrations of credit risks:

            Financial  instruments that potentially  subject the Company and its
            subsidiary to concentrations  of credit risk consist  principally of
            cash and cash equivalents.

            Cash and  cash  equivalents  are  deposited  in banks in the  United
            States and in Israel.  Such  deposits in the United States may be in
            excess of insured limits and are not insured in other jurisdictions.
            Management  believes that the financial  institutions  that hold the
            Company's   investments  are  financially  sound  and,  accordingly,
            minimal credit risk exists with respect to these investments.

            The Company has no  off-balance-sheet  concentration  of credit risk
            such as  foreign  exchange  contracts,  option  contracts  or  other
            foreign hedging arrangements.

      p.    Impact of recently issued accounting standards:

            On December 16,  2004,  the  Financial  Accounting  Standards  Board
            (FASB) issued FASB  Statement No. 123 (revised  2004),  "Stock-Based
            Payment" ("Statement 123(R)"), which is a revision of FASB Statement
            No. 123, Accounting for Stock-Based  Compensation.  Statement 123(R)
            supersedes APB 25, and amends FASB  Statement No. 95,  "Statement of
            Cash Flows".  Generally, the approach in Statement 123(R) is similar
            to the  approach  described  in Statement  123.  However,  Statement
            123(R)  requires all  stock-based  payments to employees,  including
            grants of employee  stock  options,  to be  recognized in the income
            statement  based on their fair values.  Pro forma  disclosure  is no
            longer an  alternative.  The new Standard  will be effective for the
            Company in the first interim period beginning after April 1, 2006.

            As permitted by Statement  123, the Company  currently  accounts for
            stock-based  payments to employees  using APB 25's  intrinsic  value
            method.  Accordingly,  the adoption of Statement 123(R)'s fair value
            method  will  have a  significant  impact on the  Company  result of
            operations,  although it will have no impact on the Company  overall
            financial  position.  The impact of  adoption  of  Statement  123(R)
            cannot be predicted at this time because it will depend on levels of
            stock-based payments granted in the future. However, had the Company
            adopted  Statement  123(R)  in prior  periods,  the  impact  of that
            standard  would have  approximated  the impact of  Statement  123 as
            described in the disclosure of pro forma net income and earnings per
            stock in Note 2k to the consolidated financial statements.

            In March 2005,  the SEC staff issued Staff  Accounting  Bulletin No.
            107  (SAB  107) to give  guidance  on  implementation  of  Statement
            123(R),   which  the  Company  plans  to  consider  in  implementing
            Statement 123(R).


                                       31


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 3:- RESEARCH AND LICENSE AGREEMENT

      a.    On July 8, 2004,  the Company  entered  into a research  and license
            agreement  ("the  original  agreement")  with Ramot,  the technology
            transfer company of Tel Aviv University Ltd. ("Ramot").  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 stocks of its common stock at an exercise price of $ 0.01
            per stock.  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.  As of the Balance sheet date the
            Company fulfilled all its obligations.

            On March 30, 2006,  the Company  entered  into Amended  Research and
            License  Agreement  with  Ramot,  for the  purpose of  amending  and
            restating the original  agreement.  According to the agreement,  the
            initial  period was amended to an initial  research  period of three
            years. The Amended  Research and License  Agreement also extends the
            additional  two-year research period in the Original Agreement to an
            additional three-year research period if certain research milestones
            are met. The Amended  Research and License  Agreement  retroactively
            amends the consideration to $ 380,000 per year, instead of $ 570,000
            per year. As a consequence,  an amount of $ 300 thousand was charged
            to the statement of operations as research and development  expenses
            in 2006  ($237  was  charged  in 2005).  In  addition,  the  Amended
            Research and License  Agreement  reduces  royalties that the Company
            may have to pay Ramot,  in certain cases ,from 5% to 3% of net sales
            and also  reduces  the  sublicenses  receipt  from 30% to 20%-25% of
            sublicense receipts.

            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, 15% of
            the Ramot  warrants,  Mr. Yosef Levy, a member of the research team,
            shall be issued 8% of the Ramot  warrants and Mrs.  Pnina  Green,  a
            member of the research team , shall be issued 2% of Ramot warrants.

            The fair value of the warrants  granted,  totaling $ 13,151,955  was
            charged  in the year  ended  March 31,  2005,  to the  statement  of
            operations as research and development expenses.

            The fair value of the warrants was estimated at the grant date using
            a Black-Scholes option pricing model with the following assumptions:
            risk-free  interest rate of 3.9 %, dividend yield of 0%,  volatility
            of 109% and an expected life of 5 years.


                                       32


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (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 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.

            According to the Amended Research and License  Agreement the Company
            will  postpone the date by which the stocks  underlying  the warrant
            must be registered no later than December 31, 2006.

      b.    The Company's total current obligation to Ramot as of March 31, 2006
            is in the amount of $ 153,888.  In June 2006, the Company paid Ramot
            $ 95,000 in respect of to the aforementioned obligation.

NOTE 4:- CONSULTING AGREEMENTS

      a.    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 stocks of the Company's Common stock, at an exercise price
            of $ 0.01 per stock.  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.

            The fair value of the  warrants  granted,  totaling $ 2,721,093  was
            charged  in the  year  ended  March  31,  2005 to the  statement  of
            operations as research and development expenses.

            The fair value of the warrants was estimated at the grant date using
            a Black-Scholes option pricing model with the following assumptions:
            risk-free  interest rate of 3.9 %, dividend yield of 0%,  volatility
            of 109% and an expected life of 5 years.

            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) 85% of the securities shall be restricted from
            transfer for the twenty-four month period following July 8, 2004 and
            (ii) 15% of the securities shall be restricted from transfer for the
            twelve month period following July 8, 2004 .


                                       33


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars

NOTE 4:- CONSULTING AGREEMENTS (Cont.)

            According to the Amended Research and License  Agreement,  (see Note
            3) the Company will postpone the date by which the stocks underlying
            the warrant must be registered no later than December 31, 2006.

      b.    As of March 31, 2006, the Company has a total obligation of $ 12,000
            for services rendered in respect of the Consultants.


NOTE 5:- ACCOUNTS RECEIVABLE AND PREPAID EXPENSES

                                         March 31,
                                     ---------------
                                      2006     2005
                                     ------   ------

            Government authorities   15,411   36,661
            Prepaid expenses         30,040   46,315
                                     ------   ------

                                     45,451   82,976
                                     ======   ======


NOTE 6:-      PROPERTY AND EQUIPMENT

            Cost:
               Office furniture and equipment                 5,309       946
               Computer software and electronic equipment    34,876     4,096
               Laboratory equipment                          65,341    35,649
               Leasehold improvements                       363,581   187,869
                                                            -------   -------

                                                            469,107   228,560
                                                            -------   -------
            Accumulated depreciation:
               Office furniture and equipment                   301        --
               Computer software and electronic equipment     9,892       245
               Laboratory equipment                           8,253        --
               Leasehold improvements                        39,207        --
                                                            -------   -------

                                                             57,653       245
                                                            -------   -------

            Depreciated cost                                411,454   228,315
                                                            =======   =======

            Depreciation  expenses  for the years  ended March 31, 2006 and 2005
            were $ 57,408 and $ 245, respectively.


                                       34


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars

NOTE 7:- OTHER ACCOUNTS PAYABLE AND ACCRUED EXPENSES

                                                   March 31,
                                             -----------------
                                               2006      2005
                                             -------   -------

            Employees and payroll accruals   121,911    34,346
            Accrued expenses (1)             248,534    96,886
                                             -------   -------

                                             370,445   131,232
                                             =======   =======

            (1)   Includes $ 158 thousand in respect of Ramot in 2006


NOTE 8:- SHORT-TERM CONVERTIBLE LOAN

      a.    On February  7, 2006,  the  Company  issued a $ 500,000  Convertible
            Promissory Note (the "Note") to a third party in connection with the
            third party's loan to the Company.  Interest on the Note will accrue
            at the rate of 10% per Annum and will be due and  payable in full on
            February  7,  2007  (the  "Maturity  Date").  The Note  will  become
            immediately due and payable upon the occurrence of certain Events of
            Default,  as defined in the Note.  The third  party has the right at
            any time  prior to the close of  business  on the  Maturity  Date to
            convert all or part of the outstanding principal and interest amount
            of the Note into stocks of the  Company's  Common stock (the "Common
            Stock").  The Conversion  Price, as defined in the Note, will be 75%
            (50% upon the  occurrence  of an Event of Default) of the average of
            the last bid and ask  price of the  Common  Stock as  quoted  on the
            Over-the-Counter  Bulletin  Board for the five trading days prior to
            the Company's  receipt of the third party written notice of election
            to convert.  The Conversion Price will be adjusted in the event of a
            stock  dividend,  subdivision,  combination  or  stock  split of the
            outstanding shares.

            The  Company  agreed to pay  finder's  fee of 10% of the  loan.  The
            finder fee  totaling $ 50,000 were  charged to deferred  charges and
            are amortized over the Note period (12 months).

            The beneficial conversion feature embedded in the Note amounted to o
            $ 163,744.

            Such  amount was  recorded as discount  against  additional  paid-in
            capital  and is  amortized  to  financial  expenses  over a 12 month
            period.

            The balance as of March 31, 2006 is comprised as follows:

            Loan                500,000
            Discount           (139,968)
            Accrued interest      7,260
                               --------

                                367,292
                               ========



                                       35


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 8:- SHORT-TERM CONVERTIBLE LOAN (Cont.)

      b.    According  to  EITF  00-19  "Accounting  for  Derivative   Financial
            Instruments  Indexed to, and potentially  settled in a Company's Own
            Stock"  (EITF  00-19),  in order to  classify  warrants  and options
            (other  than   employee   stock   options)  as  equity  and  not  as
            liabilities,   the  Company  must  have  sufficient  authorized  and
            unissued  shares of common stock to provide for  settlement of those
            instruments  that may require share  settlement.  Under the terms of
            the Note,  the Company may be required to issue an unlimited  number
            of shares to satisfy the Note's contractual  requirements.  As such,
            the  Company's  warrants  and  options  (other than  employee  stock
            options) are required to be classified as  liabilities  and measured
            at fair value with changes recognized currently in earnings.

            Consequently,  on February 7, 2006, the Company reclassified at fair
            value,  options and warrants  previously  issued to consultants  and
            investors from equity to liability.  Such reclassification  amounted
            to $7,906 thousand.  Gains and losses derive from the  remeasurement
            of the options and warrants to their fair value as of balance  sheet
            date are  recorded as R&D,  general &  administrative  expenses  and
            financial expenses.

            On June 14, 2006, the Company signed an amendment to the convertible
            loan agreement, according to which the Company limited the number of
            stocks to be  issued  upon  conversion  of such loan to an amount of
            50,000,000 stocks of Common stock. As a consequence, the options and
            warrants will be  reclassified  into equity  according to their fair
            value as of June 14, 2006.

NOTE 9:- SHORT-TERM LOAN

            On February 8, 2006, the Company issued a $ 189,000  Promissory Note
            due June 8, 2006 (the  "Note"),  with an  interest  of 8% to a third
            party. In addition,  the Company granted the third party warrants to
            purchase  189,000 of the Company's Common stock at an exercise price
            of $  0.50  per  stock.  The  warrants  are  fully  vested  and  are
            exercisable  at any time  after  February  8,  2006  until the third
            anniversary of the issue date.

            The Company  agreed to pay $ 22,500 for due diligence and legal fees
            .The fees were recorded to deferred charges and are amortized over a
            four month period.

            The fair value of the warrant  amounted to  approximately  $ 79,380.
            The Company  estimated the fair value of the warrants  using a Black
            and Scholes option pricing  model,  with the following  assumptions:
            volatility of 119%, risk free interest rate of 4.66%, dividend yield
            of 0%, and an expected life of 36 months.

            In accordance with EITF 00-19 (see Note 8b for further  discussion),
            the warrants were recorded as a liability at their entire fair value
            and the residual amount (the difference between the amounts invested
            and the fair  value of the  warrants  at the date of  issuance)  was
            allocated  to the Note as follows:  $ 79,380 to the  warrants  and $
            95,620 to the Note.

            As a result,  an amount  equal to the fair  value  allocated  to the
            warrants was  recorded as discount on the Note,  and is amortized to
            financial expenses over a four month period.


                                       36


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars

NOTE 9:- SHORT-TERM LOAN (Cont.)

            The balance as of March 31, 2006 is comprised as follows:

            Loan                175,000
            Discount            (52,391)
            Accrued interest      5,950
                               --------

                                128,559
                               ========

            The Company  recorded,  in the period ended March 31, 2006,  $26,989
            and  $5,950  as  financial  expenses  in  respect  to  the  discount
            amortization and accrued interest, respectably.

NOTE 10:- COMMITMENTS AND CONTINGENCIES

      a.    The  Company has a license to use office  space and receive  general
            office services until November 30, 2006 in  consideration  for $ 350
            per month.

      b.    On December 1, 2004,  the Israeli  subsidiary  entered  into a lease
            agreement for the lease of its facilities.  The term of the lease is
            36 months,  with two  options to extend:  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 $ 3,851) per
            month  during  the  first 12 months of the  lease;  (ii) NIS  19,527
            (approximately  $ 4,186) per month during the following 24 months of
            the lease; (iii) NIS 22,317 (approximately $ 4,783) per month during
            the First Option period; and (iv) NIS 23,712 (approximately $ 5,082)
            per month during the Second Option period.

            The facilities  and vehicles of the Company and it's  subsidiary are
            rented  under  operating   leases  that  expire  on  various  dates.
            Aggregate minimum rental commitments under non-cancelable  leases as
            of March 31, 2006 are as follows:

            Year ending March 31,  Facilities   Vehicles      Total
            ---------------------  ----------   --------    --------

            2007                    64,989        29,288      94,277
            2008                    60,789        26,063      86,852
            2009                    68,158            --      68,158
                                   -------       -------     -------

                                   193,936        55,351     249,287
                                   =======       =======     =======

            Total rent expenses for the years ended March 31, 2006 and 2005 were
            $ 55,218 and $ 1,555 respectively.

      b.    The Company's  subsidiary  gave a bank  guarantee in the amount of $
            28,939  to  secure  its  obligation   under  the  facilities   lease
            agreement.

      c.    On March 20, 2006, The Company entered into a Termination  Agreement
            and General  Release  with Dr.  Yaffa  Beck,  the  Company's  former
            President and Chief  Executive  Officer who resigned her position as
            an officer and director of the Company on November 10, 2005.


                                       37


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 10:- COMMITMENTS AND CONTINGENCIES (Cont.)

            Under the  Termination  Agreement,  the  Company  and Dr.  Beck have
            agreed to terminate their employment relationship effective February
            9, 2006. Pursuant to the Termination Agreement, the Company will pay
            in 10 monthly  installments  beginning on March 1, 2006 a total of $
            47,355  to Dr.  Beck.  In the  event  that  the  Company  raises  an
            aggregate of $ 1,000,000 through equity financings after February 9,
            2006, the Company will pay the then total outstanding  amount in one
            lump-sum  payment.  The Company  provided a provision  in respect of
            such  amount.  In  addition,  as per  original  terms of the  grant,
            options  previously granted to Dr. Beck to acquire 800,000 stocks of
            the Company's  Common Stock at an exercise price of $ 0.15 per stock
            which are fully vested will be  exercisable  until February 9, 2010.
            All  compensation  expenses  related  to such  vested  options  were
            previously  recorded  in the  statement  of  operations.  All  other
            options  previously  granted  to  Dr.  Beck  were  forfeited.  As  a
            consequence  a  deferred  stock   compensation   in  the  amount  of
            $3,363,296 was  eliminated  against  additional  paid in capital and
            compensation expenses in the amount of $103,966 were reversed.

            Such termination agreement settles all Dr. Beck's claims against the
            Company.  No further claims can be raised by both parties  following
            the signing of the termination agreement.

NOTE 11:- STOCK CAPITAL

      a.    The rights of Common stock are as follows:

            Common stocks  confer their  holders the right to receive  notice to
            participate and vote in general  meetings of the Company,  the right
            to a stock 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 stocks, warrants and options:

            1.    Private placements

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

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


                                       38


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 11:- STOCK CAPITAL (Cont.)

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

                        On March 26, 2005, the Company completed Amended lock up
                        agreements  with five from the twenty nine  stockholders
                        mentioned above with respect to 7,810,000 stocks held by
                        them  .These  Lock-Up  Agreements  amend and restate the
                        previous lock-up agreements.

                        Under the Lock-Up Agreements, these stockholders may not
                        sell or otherwise  transfer their stocks to anyone other
                        than  permitted  transferees  without the prior  written
                        consent of the Company's Board of Directors, as follows:
                        (i) 85% of the stocks will be  restricted  from transfer
                        until  December 31, 2006 and (ii) 15% of the stocks will
                        be  free  from  the  transfer  restrictions.  All of the
                        restrictions   under   the   Lock-Up   Agreements   will
                        automatically  terminate upon the  effectiveness  of any
                        registration  statement  filed  by the  Company  for the
                        benefit of Ramot.

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

                  e)    On  July  27,  2005,   the  Company  issued  to  certain
                        investors  165,000  stocks of its Common stock for total
                        proceeds of $ 99,000 at a price per stock of $ 0.6.

                  f)    On  August  11,  2005,  the  Company  signed  a  private
                        placement  agreement ("PPM") with investors for the sale
                        of up to  1,250,000  units at a price per unit of $ 0.8.
                        Each unit  consists of one Common  stock and one warrant
                        to  purchase  one Common  stock at $1.00 per stock.  The
                        warrants  are  exercisable  for a period of three  years
                        from  issuance.  On September  30, 2005 the Company sold
                        312,500  units for total net  proceeds of $ 225,000.  On
                        December 7, 2005,  the Company  sold  187,500  units for
                        total net proceeds of $ 135,000.

            2.    Options to employees and to directors

                  On November 25, 2004, the Company's  stockholders approved the
                  2004 Global Stock Option Plan and the Israeli Appendix thereto
                  (which  applies  solely to  participants  who are residents of
                  Israel)  and on March 28,  2005,  the  Company's  stockholders
                  approved the 2005 U.S.  Stock Option and Incentive  Plan,  and
                  the  reservation  of  9,143,462  stocks  of  Common  stock for
                  issuance in aggregate under these stock option plans.


                                       39


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 11:- STOCK CAPITAL (Cont.)

                  Each option granted under the plans is  exercisable  until the
                  earlier  of ten years  from the date of grant of the option or
                  the expiration dates of the respective  option plans. The 2004
                  and 2005  options  plans will expire on November  25, 2014 and
                  March  28,  2015,  respectively.  The  exercise  price  of the
                  options  granted  under  the  plans  may not be less  than the
                  nominal  value of the  stocks  into  which  such  options  are
                  exercised.  The  options  vest  primarily  over  three or four
                  years.  Any options,  which are  canceled or forfeited  before
                  expiration, become available for future grants.

                  As of March 31,  2006,  4,781,039  stocks  are  available  for
                  future grants.

                  A summary of the Company's  option activity related to options
                  to employees  and  directors,  and related  information  is as
                  follows:



                                           March 31, 2006                March 31, 2005
                                        ------------------------     ------------------------
                                                       Weighted                      Weighted
                                                       average                       average
                                        Amount of      exercise       Amount of      exercise
                                         options        price          options        price
                                        ---------     ----------      ---------      ---------
                                                          $                             $
                                                      ----------                    ----------

                                                                             
Outstanding at beginning of year        3,009,452          0.249              -              -
Granted                                   380,000           0.75      3,009,452          0.249
forfeited                              (1,028,692)          0.15              -              -
                                       ----------                     ---------

Outstanding at end of year              2,360,760          0.271      3,009,452          0.249
                                        =========     ==========      =========      =========

Exercisable options at end of year      1,351,599          0.189        291,327          0.175
                                        =========     ==========      =========      =========



                  The  options  outstanding  as of March  31,  2006,  have  been
                  separated into exercise prices, as follows:

                       Options                           Options
                     outstanding    Weighted average   exercisable
                        as of          remaining          as of
                      March 31,       contractual       March 31,
Exercise price           2006             life             2006
---------------      -----------    ----------------   -----------
      $                                  Years
---------------                     ----------------

          0.15         1,885,760          6.66           1,113,132
          0.75           475,000          9.20             238,467
                     -----------                       -----------

                       2,360,760                         1,351,599
                     ===========                       ===========


                                       40


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 11:- STOCK CAPITAL (Cont.)

            All options were granted with  exercise  prices that were lower than
            the market price of the Company's Common stock on the date of grant.
            Weighted average fair values and weighted average exercise prices of
            options at date of grant are as follows:

                                                                  March 31,
                                                               ---------------
                                                                2006     2005
                                                               ------   ------

            Weighted average exercise price                     0.271    0.249
            Weighted average fair value on date of grant        1.46     1.49

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

            Compensation  expenses  recorded  by the  Company  in respect of its
            stock-based  employee  compensation awards in accordance with APB 25
            amounted to $ 1,173,547  and $ 584,024 for the years ended March 31,
            2006 and 2005, respectively.

            On February 6, 2006,  the Company  entered  into an amendment to the
            Company's  option  agreement with Mr. David  Stolick,  the Company's
            Chief Financial Officer. The amendment changes the exercise price of
            the 400,000  options  granted to him on March 29, 2005 to $ 0.15 per
            stock from $ 0.75 per stock. Due to the  modification,  the award is
            accounted for as a variable from the date of modification.


                                       41


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)


NOTE 11:-     STOCK CAPITAL (Cont.)

                  3.    Stocks and warrants to service providers:

                        a)    Warrants:



                                               Number of      Exercise       Warrants      Exercisable
             Issuance date                     warrants         price       exercisable      through
----------------------------------------       ----------    ------------  -------------  --------------------

                                                                              
November 2004 (see Notes 3 and 4)              12,800,845    $    0.01                --  November 2009
 December 2004                                  1,800,000    $    0.00005      1,800,000  December 2014
 October 2004 - February 2005 (see Note                                                   October 2007 -February
   12c(1,2))                                    1,894,808    $    2.5          1,894,808     2008
May 2005                                           47,500    $    1.62            47,500  May 2010
June 2005                                          30,000    $    0.75            30,000  June 2010
August 2005                                        70,000    $    0.15            98,000  August 2008
September 2005                                      3,000    $    0.15             3,000  September 2008
September 2005                                     36,000    $    0.75             6,000  September 2010
September - December 2005                         500,000    $    1              500,000  September - December 2008
December 2005                                      20,000    $    0.15            20,000  December 2008
December 2005                                     457,163    $    0.7             64,446  July 2010
February 2006                                     230,000    $    0.65           241,779  January-February 2008
February 2006                                      40,000    $    1.5                 --  February 2011
February 2006                                       8,000    $    0.15                --  February 2011
February 2006                                     189,000    $    0. 5           189,000  February 2009
                                               ----------                      ---------

                                               18,126,316                      4,894,533
                                               ==========                      =========



                        The fair value for the warrants to service providers was
                        estimated  on the  date  of  grant  using  Black-Scholes
                        option    pricing    model,     with    the    following
                        weighted-average  assumptions  for the years ended March
                        31, 2006 and 2005;  weighted average  volatility of 115%
                        and  109%  respectively,  risk-free  interest  rates  of
                        4.605% and 3.091% respectively dividend yields of 0% and
                        a weighted average life of the options of 4 and 5 years,
                        respectively.

                        b)    Stocks:

                        On June 1 and June 4, 2004,  the Company  issued  40,000
                        and 150,000 Common stocks 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 12-month period.  Compensation  related
                        to legal  services,  totaling $ 105,000 were recorded as
                        equity issuance cost and did not affect the statement of
                        operations.

                        On July 1 and  September  22, 2004,  the Company  issued
                        20,000  and  15,000  stocks  to a  former  director  for
                        financial  services for the first and second quarters of
                        2004,  respectively.  Compensation  expenses of $ 38,950
                        were recorded as general and administrative expenses.


                                       42


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 11:- STOCK CAPITAL (Cont.)

                        On February  10, 2005,  the Company  signed an agreement
                        with one of its service providers according to which the
                        Company  issued the service  provider  100,000 stocks of
                        restricted  stock at a purchase  price of $ 0.00005  par
                        value under the U.S Stock Option and  Incentive  Plan of
                        the Company.  The  restricted  stocks are subject to the
                        Company's  right to  repurchase  them within one year of
                        the grant date as follows: (i) in the event that service
                        provider  breaches his obligations  under the agreement,
                        the  Company  shall  have the  right to  repurchase  the
                        restricted  stocks  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  stocks at a purchase price equal to the then
                        fair market value of the restricted stocks.

                        In March and April 2005, the Company signed an agreement
                        with  four  members  of its  Scientific  Advisory  Board
                        according to which the Company  issued to the members of
                        the Scientific  Advisory Board 400,000  restricted stock
                        at a purchase price of $ 0.00005 par value under the U.S
                        Stock Option and  Incentive  Plan  (100,000  each).  The
                        restricted stocks will be 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 stocks  shall lapse in three annual
                        and equal portions commencing with the grant date.

                        In July 2005,  the Company  issued to its legal advisors
                        50,000  stocks for legal  services  for 12  months.  The
                        compensation  related  to the  stocks in the amount of $
                        37,500  was  recorded  as  general  and   administrative
                        expenses.

                        In  January  2006,  the  Company  issued to two  service
                        providers 350,000  restricted stocks at a purchase price
                        of $ 0.00005  par value  under the U.S Stock  Option and
                        Incentive Plan of the Company. The restricted stocks are
                        subject to the company's right to repurchase them within
                        12 months of the grant date as follows: (i) in the event
                        that the  service  providers  breach  their  obligations
                        under the agreement, the Company shall have the right to
                        repurchase  the  restricted  stocks at a purchase  price
                        equal to the par value  ;and  (ii)in  the event that the
                        service  providers have not breached  their  obligations
                        under the service  agreements the Company shall have the
                        right to repurchase the restricted  stocks at a purchase
                        price equal to the fair market  value of the  restricted
                        stocks.  The  compensation  related to the stocks in the
                        amount  of  $  23,343  was   recorded   as  general  and
                        administrative expenses.

                        On  March 6,  2006,  the  Company  issued  to its  legal
                        advisor 34,904 stocks of the Company  common stock.  The
                        stocks  are in lieu of $  18,500  payable  to the  legal
                        advisor.  The compensation related to the stocks, in the
                        amount  of  $  18,500  was   recorded   as  general  and
                        administrative expenses.

                        c)    Stock-based  compensation  recorded by the Company
                              in  respect  of stocks  and  warrants  granted  to
                              service  providers  amounted  to $  662,069  and $
                              17,505,848  for the years ended March 31, 2006 and
                              2005, respectively.


                                       43


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

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars

NOTE 12:- TAXES ON INCOME

      a.    Tax rates applicable to the income of the subsidiary:

            Until December 31, 2003,  the regular tax rate  applicable to income
            of companies  was 36%. In June 2004,  an amendment to the Income Tax
            Ordinance (No. 140 and Temporary Provision),  2004 was passed by the
            "Knesset" (Israeli parliament) and on July 25, 2005, another law was
            passed,  the amendment to the Income Tax  Ordinance  (No. 147) 2005,
            according  to which the  corporate  tax rate is to be  progressively
            reduced to the following  tax rates:  2004 - 35%, 2005 - 34%, 2006 -
            31%, 2007 - 29%, 2008 - 27%, 2009 - 26%, 2010 and thereafter - 25%.

      b.    Deferred income taxes:

            Deferred  income  taxes  reflect  the net tax  effects of  temporary
            differences  between the carrying  amounts of assets and liabilities
            for financial reporting purposes and the amounts used for income tax
            purposes.  Significant  components  of the  Company's  deferred  tax
            assets are as follows:

                                                          March 31,
                                                    --------------------
                                                      2006        2005
                                                    --------    --------

Operating loss carryforward                          945,229     199,698
                                                    --------    --------

Net deferred tax asset before valuation allowance    945,229     199,698
Valuation allowance                                 (945,229)   (199,698)
                                                    --------    --------

Net deferred tax asset                                    --          --
                                                    ========    ========

            As of March 31, 2006, the Company has provided valuation  allowances
            of $ 945,229 in respect of deferred  tax assets  resulting  from tax
            loss  carryforwards  and  other  temporary  differences.  Management
            currently  believes  that since the Company has a history of losses,
            it is more likely than not that the deferred tax  regarding the loss
            carryforwards  and other temporary  differences will not be realized
            in the foreseeable future.

      c.    Available carryforward tax losses:

            As of March  31,  2006,  the  Company  has an  accumulated  tax loss
            carryforward of  approximately $ 2,625,000.  Carryforward tax losses
            in the U.S. can be carried forward and offset against taxable income
            in the  future  for a period of 20 years.  Utilization  of U.S.  net
            operating  losses may be subject to substantial  annual  limitations
            due to the "change in ownership"  provisions of the Internal Revenue
            Code of 1986 and similar state provisions. The annual limitation may
            result in the expiration of net operating losses before utilization.


                                       44


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 12:- TAXES ON INCOME (Cont.)

      d.    Loss from continuing operations, before taxes on income, consists of
            the following:

                                           Year ended March 31,
                                        --------------------------
                                           2006           2005
                                        -----------    -----------

       United States                     (3,375,824)   (18,848,668)
       Israel                                89,508         15,626
                                        -----------    -----------

                                         (3,286,316)   (18,833,042)
                                        ===========    ===========

      e.    Taxes on income included in the statement of operations:

       Current taxes:
          United States                          --             --
          Israel                            (30,433)        (5,469)
                                        -----------    -----------

                                            (30,433)        (5,469)
                                        ===========    ===========


NOTE 13:-     TRANSACTIONS WITH RELATED PARTIES




                                                                      Year ended March 31,
                                                                   --------------------------
                                                                      2006           2005
                                                                   -----------    -----------

                                                                
      a.    Fees  and  related   benefits   and   compensation         139,993             --
            expenses in respect of options granted to a member     ===========    ===========
            of the Board of Directors


      b.    As for transactions with Ramot see Note 3.

NOTE 14:- SUBSEQUENT EVENTS

      a.    On  April 1,  2006,  the  Company  signed  a  consulting  agreement,
            according to which the Company will issue to the consultant  240,000
            stocks of  common  stock of the  Company  in  consideration  for its
            services.

      b.    On May 2, 2006, the Company reached the following resolutions:

            1.    Issuance  of 65,374  stocks of Common  stock of the Company to
                  its legal  consultant  in  exchange  of legal  services in the
                  amount of $ 31,675.

            2.    Repricing of option to purchase 457,163 stocks of Common stock
                  of the  company,  granted to its service  provider on December
                  21, 2005 at an exercise price of $ 0.7 to an exercise price of
                  $ 0.15.


                                       45


                                BRAINSTORM CELL THERAPEUTICS INC. AND SUBSIDIARY
                                                   (A development stage company)
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
--------------------------------------------------------------------------------
In U.S. dollars (except share data)

NOTE 14:- SUBSEQUENT EVENTS (Cont.)

            3.    Issuance of 250,000  stocks of Common  stock of the Company to
                  certain consultants in consideration for their services.

            4.    Grant of options to purchase 300,000 stocks of Common stock of
                  the Company,  to its chief operating officer,  chief financial
                  officer and one of its  directors  at an  exercise  price of $
                  0.15.  The options  shall be fully vested from the grant date.
                  In addition,  the Company Board of Directors resolved to issue
                  200,000 restricted stocks to two of its Directors.

            5.    Granting of options to purchase  19,355 stocks of Common stock
                  of the  Company,  to its  Public  relation  consultants  at an
                  exercise  price of $ 0.15. The options will vest in one annual
                  from the day of grant  and be  exercisable  for a period  of 5
                  years.

            6.    Grant of options to purchase 272,000 stocks of Common stock of
                  the Company, to its consultant. 36,000 options will be granted
                  at an exercise  price of $ 0.75,  36,000 will be granted at an
                  exercise  price of $ 0.35 and 200,000  options will be granted
                  at an exercise price of $ 1. All options shall be fully vested
                  on the of grant date.

            c.    On June 5, 2006,  the Company  issued a $ 500,000  Convertible
                  Promissory  Note  (the  "Note")  in  connection  with a  third
                  party's loan to the Company.  Interest on the Note will accrue
                  at the  rate of ten  percent  per  annum  and  will be due and
                  payable  in full on June 5, 2007 (the  "Maturity  Date").  The
                  Note  will  become   immediately  due  and  payable  upon  the
                  occurrence  of certain  Events of  Default,  as defined in the
                  Note.  The third  party has the right at any time prior to the
                  close of business on the Maturity  Date to convert all or part
                  of the  outstanding  principal and interest amount of the Note
                  into stocks of the Company's Common stock, $ 0.00005 par value
                  per stock (the  "Common  Stock").  The  Conversion  Price,  as
                  defined in the Note,  will be 75% (50% upon the  occurrence of
                  an Event of  Default)  of the  average of the last bid and ask
                  price of the  Common  Stock as quoted on the  Over-the-Counter
                  Bulletin  Board  for  the  five  trading  days  prior  to  the
                  Company's  receipt  of  the  third  party  written  notice  of
                  election to convert.  The Conversion Price will be adjusted in
                  the event of a stock  dividend,  subdivision,  combination  or
                  stock split of the outstanding shares.

                  On June 14,  2006,  the  Company  signed an  amendment  to the
                  convertible  loan  agreement,  according  to which the Company
                  limited the number of stocks to be issued upon  conversion  of
                  such loan to an amount of 50,000,000 stocks of Common stock.

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


                                       46


Item 8. Changes in and Disagreements With Accountants on Accounting and
Financial Disclosure.

None.

Item 8A. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this Annual Report, the Company carried
out an evaluation, under the supervision and with the participation of its
Principal Executive Officer and the Chief Financial Officer, of the
effectiveness of our disclosure controls and procedures (as defined in Rules
13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended
(the "Exchange Act")). Based on this evaluation, the Principal Executive Officer
and the Chief Financial Officer concluded that the Company's disclosure controls
and procedures are effective, as of the end of the period covered by this
report, to ensure that information required to be disclosed by the Company in
the reports filed by it under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the SEC's rules and
forms, and that the information required to be disclosed by the Company in such
reports is accumulated and communicated to the Company's management, including
the Principal Executive Officer and Chief Financial Officer of the Company, as
appropriate to allow timely decisions regarding required disclosure.

Changes in Internal Control

There were no changes in the Company's internal control over financial reporting
that occurred during the fourth fiscal quarter that has materially affected, or
is reasonably likely to materially affect, the Company's internal control over
financial reporting.

Item 8B. Other Information.

None.

                                    PART III

Item 9. Directors and Executive Officers, Promoters and Control Persons;
Compliance with Section 16(a) of the Exchange Act.

Directors and Executive Officers, Promoters and Control Persons

Set forth below is a summary description of the principal occupation and
business experience of each of the Company's directors and executive officers.

Name                          Age  Position
----------------------------  ---  --------------------------------------------
Yoram Drucker                  41  Chief Operating Officer (Principal Executive
                                   Officer)
David Stolick                  40  Chief Financial Officer
Irit Arbel                     46  Director
Michael Greenfield (Ben-Ari)   46  Director
Robert Shorr                   52  Director

Mr. Yoram Drucker joined the Company as our Chief Operating Officer in November
2004. In connection with Dr. Beck's resignation from her positions as President
and Chief Executive Officer and director of the Company on November 10, 2005
(discussed above), Mr. Drucker has also assumed Dr. Beck's responsibilities as
the Company's principal executive officer. Since 1998, Mr. Drucker has been an
independent consultant regarding business development, finance, strategy, and
operations. From 1997 to 1998, Mr. Drucker managed a real estate brokerage firm.
From 1995 through 1996, Mr. Drucker managed his own promotion company and
created and designed marketing and promotion concepts for various Israeli
companies. From 1990 through 1995, Mr. Drucker served as manager of the
production department of one of Israel's largest diamond factories.


                                       47


Mr. David Stolick joined the Company in February 2005. From 1995 to 2005, Mr.
Stolick was Corporate Controller of M-Systems Flash Disk Pioneers Ltd., a NASDAQ
listed company. In 1994 he served as Deputy Controller of Electronics Line Ltd.,
an Israeli publicly traded Company, and from 1991 until 1994 he was Audit
Manager at Goldstein, Sabbo, and Tebet Accountants. Mr. Stolick holds a B.A. in
Economics and Accounting from Ben-Gurion University. He has been qualified as a
certified accountant in Israel since 1993.

Dr. Irit Arbel joined the Company in May 2004 as a director and as our
President. She served as President until she resigned in November 2004 in order
to enable Dr. Beck's appointment. Dr. Arbel was President and CEO of Pluristem
Life Systems, Inc. from 2003 to June 2004, and was Israeli Sales Manager of
Merck, Sharp & Dohme from 1998 to 2002. From 1995 to 1997, Dr. Arbel served as
the head of research for Hadassa-Ein Karem Hospital in Jerusalem. Dr. Arbel
specialized in the use of pharmaceuticals for neurology, ophthalmology and
dermatology treatments. Dr. Arbel earned her Post Doctorate degree in 1997 in
Neurobiology, after performing research in the area of Multiple Sclerosis. Dr.
Arbel also holds a Chemical Engineering degree from the Technion, Israel's
Institute of Technology.

Mr. Michael Greenfield (Ben-Ari) became a director of the Company in December
2004. Mr. Greenfield (Ben-Ari) manages Evergreen Field Enterprises, his own
consulting company which he formed in 1997. From 1991 to 1997, Mr. Greenfield
(Ben-Ari) served as Vice President of Marketing at Bank Leumi. Mr. Greenfield
holds an MBA from Tel-Aviv University and a BA from Brandeis University.

Dr. Robert Shorr joined the Company as a director in March 2005. Since 2000, Dr.
Shorr serves as President and CEO of Cornerstone Pharmaceuticals, a
bio-technology company. Since 1998, he has also served as Director of Business
Development at the State University of New York at the Stony Brook Center for
Advanced Technology. From 1998 until 2002, Dr. Shorr was Vice-President of
Science and Technology (CSO) of United Therapeutics, a NASDAQ listed company.
From 1999, he has served as trustee at the Tissue Engineering Charities,
Imperial College, London. Prior to 1998 he held management positions at Enzon
Inc., a NASDAQ listed company, and AT Biochem of which he was also founder. Dr.
Shorr also served on the Board of Directors of Biological Delivery Systems Inc.,
a NASDAQ listed company. Dr. Shorr holds both a Ph.D. and a D.I.C. from the
University of London, Imperial College of Science and Technology as well as a
B.Sc. from the State University of New York.

Committees of the Board

The Board of Directors has not yet created an audit committee, and therefore
does not have an audit committee financial expert. Two "independent" directors
(as the term is defined in Nasdaq Rule 4200(a)(15)) were elected to our Board in
December 2004 and March 2005, and we intend to create an audit committee as well
as a compensation committee consisting of such independent directors in the
future. Until then, however, our Board of Directors performs these functions.

Family Relationships

There are no family relationships between the executive officers or directors of
the Company.

Involvement in Certain Legal Proceedings

None.

Code of Ethics

On May 27, 2005, our Board of Directors adopted a Code of Business Conduct and
Ethics that applies to, among other persons, members of our Board of Directors,
our officers including our Chief Operating Officer (our principal executive
officer) and our Chief Financial Officer (our principal financial and accounting
officer), contractors, consultants and advisors.

We will provide a copy of the Code of Business Conduct and Ethics to any person
without charge, upon request. Requests can be sent to BrainStorm Cell
Therapeutics Inc., 1350 Avenue of the Americas, New York, NY 10019, Attn: Chief
Financial Officer.

Section 16(a) Beneficial Ownership Compliance


                                       48


Section 16(a) of the Securities Exchange Act requires our executive officers and
directors, and persons who own more than 10% of our Common Stock (collectively,
the "Reporting Persons"), to file reports regarding ownership of, and
transactions in, our securities with the Securities and Exchange Commission and
to provide us with copies of those filings. Based solely on our review of the
copies of such forms received by us, or written representations from the
Reporting Persons, we believe that during the fiscal year ended March 31, 2006,
all Reporting Persons complied with the applicable requirements of Section 16(a)
of the Exchange Act. There are no known failures to file a required Form 3, Form
4 or Form 5.

Item 10. Executive Compensation.

Summary Compensation

The following table sets forth certain summary information with respect to he
compensation paid during the fiscal years ended March 31, 2006 and 2005 earned
by each of the following individuals: (i) the Chief Operating Officer, (ii) the
Chief Financial Officer and (iii) our former President and Chief Executive
Officer (collectively, the "Named Executive Officers"). None of the Named
Executive Officers earned any compensation in the fiscal year ended March 31,
2004. Each of the Named Executive Officers is paid in New Israeli Shekel (NIS);
the amounts below are the U.S. dollar equivalent. In the table below, columns
required by the regulations of the SEC have been omitted where no information
was required to be disclosed under those columns.

                           SUMMARY COMPENSATION TABLE



                                    Annual Compensation        Long Term Compensation
                                ---------------------------   ------------------------
                                                                           Awards
                                                              -----------------------
                                                              Securities
                                                Other         Underlying
                                                 Annual        Options/    All Other
Name and Principal                               Compen-        SARs        Compen-
Position                 Year   Salary ($)    ation ($)(1)     Granted     sation ($)
----------------------   ----   ----------   --------------   ----------   ----------
                                                             
Dr. Yaffa Beck, Former   2006     83,760         14,372               --    47,355(2)
President and Chief      2005     42,675          7,075        1,828,692          --
Executive Officer

Yoram Drucker, Chief     2006     60,462         11,025               --          --
Operating Officer        2005     19,457          3,720          685,760          --
(principal executive
officer)

David Stolick, Chief     2006     60,500         11,280        400,000(3)         --
Financial Officer        2005     18,872            349          400,000          --


(1) Includes management insurance (which includes pension, disability insurance
and severance pay), payments towards such employee's education fund and Israeli
social security.

(2) Represents the full amount of the severance payment owed to Dr. Beck, to be
paid to Dr. Beck in ten (10) monthly installments pursuant to the Termination
Agreement and General Release. During the fiscal year ended March 31, 2006,
$5,000 of such amount was paid to Dr. Beck.

(3) Due to the amendment of the exercise price of the option originally granted
to Mr. Stolick on March 29, 2005, there was a deemed cancellation of that option
and a grant of a replacement option on February 6, 2006. Mr. Stolick only has an
option to purchase 400,000 shares of Common Stock, not 800,000.

Option Grants During Fiscal Year Ended March 31, 2006


                                       49


The following table sets forth information regarding options to purchase Common
Stock granted to Mr. Stolick during the fiscal year ended March 31, 2006. No
options were granted to any other Named Executive Officer during the fiscal year
ended March 31, 2006. The Company has never granted any stock appreciation
rights.

                        OPTION GRANTS IN LAST FISCAL YEAR



                                               Percent of Total
                      Number of Securities    Options Granted to
                       Underlying Options    Employees in Fiscal   Exercise or Base
Name                        Granted (#)            Year             Price ($/Sh)      Expiration Date
-------------------  ---------------------   -------------------   ----------------   ---------------
                                                                              
David Stolick               400,000(1)               100%               0.15              2/13/2015


(1) Due to the amendment of the exercise price of an outstanding option
originally granted to Mr. Stolick on March 29, 2005, there was a deemed
cancellation of that option and a grant of a replacement option on February 6,
2006.

Options Exercised During Fiscal Year Ended March 31, 2006

The following table sets forth the number of exercisable and unexercisable
options to purchase BrainStorm Common Stock held by the Named Executive Officers
as of March 31, 2006. No stock options to purchase BrainStorm Common Stock were
exercised by any Named Executive Officer during the fiscal year ended March 31,
2006.

    AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND 2005 FISCAL YEAR END
                                  OPTION VALUES



                      Number of Securities Underlying   Value of Unexercised In-the
                          Unexercised Options at           -Money Options at FY-
                                FY-End (#)                        end ($)

                               Exercisable /                   Exercisable /
Name                           Unexercisable                    Unexercisable
-------------------   -------------------------------   ----------------------------
                      Exercisable       Unexercisable   Exercisable    Unexercisable
                      -----------       -------------   -----------    -------------
                                                              
Dr. Yaffa Beck           800,000                 --       272,000              --

Yoram Drucker            313,132            372,628       106,465         126,693

David Stolick            150,137            249,863        51,047          84,953



Report of Board of Directors on Repricing of Options/SARs

On February 6, 2006, in light of the significant decline in the Company's share
price in the last fiscal year, the Company's Board of Directors approved the
repricing of Mr. Stolick's option to purchase 400,000 shares of Common Stock
granted pursuant to his employment agreement with the Company, such that said
option shall have an exercise price of $0.15 per share.

Stock Incentive Plans

In November 2004 and February 2005, the Company's Board of Directors adopted and
ratified the 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 at a special meeting of shareholders that was held on March 28, 2005.


                                       50


Under the Global Plan, we granted a total of 3,032,423 options with various
exercise prices (a weighted average exercise price of $0.363) and expiration
dates, to service providers, subcontractors, directors, officers, and employees.
Such options do not include 1,028,692 options that were previously granted to
Dr. Beck pursuant to her employment agreement, which, following the termination
of her employment with the Company on February 9, 2006 expired and were returned
to the Company's option pool. Under the U.S. Plan, we have issued an additional
1,330,000 shares of restricted stock and options to Scientific Advisory Board
members, consultants, and directors.

As at March 31, 2006, there were 4,781,039 shares available for issuance
pursuant to the Plans, not including the following shares of restricted stock
and options that we issued subsequent to March 31, 2006: (i) the 419,355 options
and shares of restricted stock for the Company's consultants and service
providers; (ii) the 100,000 options and 200,000 restricted shares that have been
issued to our directors as initial compensation for the fiscal year ending March
31, 2007; (iii) the 200,000 options that have been approved for issuance to our
executive officers, Mr. Drucker and Mr. Stolick, by the Company's Board of
Directors on May 2, 2006; or (iv) the 60,000 shares of restricted stock that
have been issued to a consultant on April 13, 2006.

Compensation of Directors

We reimburse our directors for reasonable travel and other out-of-pocket
expenses incurred in connection with attending board meetings. On May 27, 2005,
we approved the following compensation for non-employee directors beginning for
fiscal year 2006: (i) annual retainer of $10,000; (ii) meeting participation
fees of $1,000 for each board meeting or duly constituted committee thereof
attended in person; and (iii) $500 for each meeting attended by telephone. In
the fiscal year ended March 31, 2006, we paid our directors the following
compensation: (i) Dr. Irit Arbel received an aggregate of $10,000 and was issued
an option to purchase 100,000 shares of our Common Stock, at an exercise price
of $0.75, vesting in three (3) equal annual installments beginning on May 27,
2006; (ii) Dr. Robert Shorr received an aggregate of $5,000 and was issued
100,000 restricted shares, which are subject to the Company's right to
repurchase at a purchase price of par value ($0.00005), which repurchase right
expires in three equal annual installments beginning on May 27, 2006; and (iii)
Michael Greenfield (Ben Ari) received an aggregate of $5,000 and was issued
100,000 restricted shares, which are subject to the Company's right to
repurchase at a purchase price of par value ($0.00005), which repurchase right
expires in three (3) equal annual installments beginning on May 27, 2006.

Executive Employment Agreements

Yoram Drucker. Pursuant to his employment agreement dated November 16, 2004 (the
"Drucker Effective Date") Mr. Drucker is entitled to an initial base salary of
$4,000 per month, which shall be increased six (6) months subsequent to the
Drucker Effective Date to $6,000 per month. Mr. Drucker will be entitled to an
annual bonus in connection with the achievement of milestones and/or objectives,
in each case as determined by the Board of Directors.

Mr. Drucker will be entitled to coverage under our Directors' and Officers'
liability insurance policy and to a written undertaking from the Company and its
subsidiary to indemnify and release him to the full extent possible in
accordance with the Israeli Companies Law 5759-1999 and the applicable laws of
the State of Washington.

Pursuant to his employment agreement and the Company's Global Plan, Mr. Drucker
was granted options to purchase 685,760 shares of our Common Stock at a price
per share of $0.15, which options began to vest and become exercisable in
thirty-six equal monthly installments from the Drucker Effective Date. These
options are exercisable by Mr. Drucker for a ten (10) year period following the
Drucker Effective Date, but in any case not later than four (4) years after
termination of the Agreement.

Mr. Drucker's employment agreement has no stated term and is terminable by
either party upon 90 days prior notice or by the Company with 30 days prior
notice in the event of a termination for cause (including a 15 day opportunity
to cure). Mr. Drucker is prohibited, during the term of his employment and for a
period of 12 months thereafter, from competing with the Company or its
subsidiary or soliciting any of the Company's or its subsidiary's customers or
employees. Moreover, Mr. Drucker's employment agreement provides that in the
event that the Company terminates his employment without cause, or in the event
that Mr. Drucker resigns as a result of a constructive discharge or in the event
of termination of employment by reason of his disability or death, all of the
remaining unvested options granted to Mr. Drucker shall vest immediately as of
the notice of termination, and Mr. Drucker or his successor shall be entitled to
exercise the vested options from the date of such termination until the earlier
of four (4) years thereafter or their expiration date. In the event that Mr.
Drucker's employment is terminated by reason of disability or death or within
two (2) years of the Drucker Effective Date, only 67% of the remaining unvested
options shall vest immediately as of the date of the notice of termination. In
the event that the Company terminates Mr. Drucker's employment with cause, he
shall be entitled to exercise the options vested as of the date of the notice of
termination until 12 months following such date.


                                       51


David Stolick. Pursuant to his employment agreement effective as of February 13,
2005 (the "Stolick Effective Date"), Mr. Stolick is entitled to an initial base
salary of 20,000 New Israeli Shekel (NIS) per month (approximately $4,470),
which shall be increased six (6) months subsequent to the Stolick Effective
Date, to NIS 28,000 per month. Mr. Stolick was granted, pursuant to the
Company's Global Plan, options to purchase 400,000 shares of the Company's
Common Stock at a price per share of $0.75 each, which options will vest and
become exercisable in thirty-six equal monthly installments from the Stolick
Effective Date. These options shall be exercisable by Mr. Stolick for a ten (10)
year period following the Stolick Effective Date, but in any case not later than
two (2) years after termination of the Agreement. On February 6, 2006, in light
of the significant decline in the Company's share price in the last fiscal year,
our Board of Directors approved the repricing of Mr. Stolick's 400,000 options
to have an exercise price of $0.15 per share. Mr. Stolick will be entitled to
coverage under the Company's Directors' and Officers' liability insurance policy
and to a written undertaking from the Company and its subsidiary to indemnify
and release him to the full extent possible in accordance with the Israeli
Companies Law 5759-1999 and the applicable laws of the State of Washington.

Mr. Stolick's employment agreement has no stated term and is terminable by
either party upon 90 days prior notice or by the Company without prior notice in
the event of a termination for cause. In the event that Mr. Stolick resigns as a
result of constructive discharge, or in the event of termination of employment
by reason of Mr. Stolick's disability or death, 67% of the remaining unvested
options granted to Mr. Stolick shall vest immediately as of the date of the
notice of termination, and Mr. Stolick or his successor shall be entitled to
exercise the vested options from the date of such termination until the earlier
of two (2) years thereafter or their expiration date. Mr. Stolick is prohibited,
during the term of his employment and for a period of 12 months thereafter, from
competing with the Company or its subsidiary or soliciting any of the Company's
or its subsidiary's customers or employees.

Dr. Yaffa Beck. On March 20, 2006, in connection with Dr. Beck's resignation
from her positions as officer and director of the Company, the Company and the
Subsidiary (collectively, the "Company") entered into a Termination Agreement
and General Release (the "Termination Agreement") with Dr. Beck. Under the
Termination Agreement, the Company and Dr. Beck agreed to terminate their
employment relationship effective February 9, 2006. Pursuant to the Termination
Agreement, the Company will pay in 10 monthly installments beginning on March 1,
2006, a total of $47,355 to Dr. Beck. In the event that the Company raises an
aggregate of $1,000,000 through equity financings after February 9, 2006, the
Company will pay the then total outstanding amount in one lump-sum payment. In
addition, if the Company is granted certain EC research and development grants
as detailed in the Termination Agreement, it will pay Dr. Beck a bonus of
$30,000 upon the earlier of (i) 15 days after the Company receives an initial
payment of such EC grant of at least $50,000 or (ii) 15 days after the receipt
of aggregate proceeds of $1,000,000 from equity financings. Under the
Termination Agreement, options granted to Dr. Beck to acquire 800,000 shares of
the Company's Common Stock at an exercise price of $0.15 per share are fully
vested and are exercisable until February 9, 2010. All other options previously
granted to Dr. Beck are forfeited to the Company as of the date of the
Termination Agreement. The Company has recently been notified that its
applications for the said EC research and development grants have been declined
and therefore Dr. Beck shall not be entitled to receive the aforementioned
$30,000 bonus.

Moreover, under the Termination Agreement, Dr. Beck released the Company from
any and all claims arising out of or related to her employment or termination
from employment with the Company, except for (i) claims based on the enforcement
of the Termination Agreement, (ii) claims for unemployment payment, (iii) claims
based on events occurring after the date of the Termination Agreement and (iv)
any right of Dr. Beck under the Company's 2004 Global Share Option Plan with
respect to the 800,000 vested stock options granted to Dr. Beck. The Company
released Dr. Beck from any and all claims arising out of or related to Dr.
Beck's employment or termination from employment with the Company, except for
(i) claims based on the enforcement of the Termination Agreement and (ii) claims
based on events occurring after the date of the Termination Agreement.

Item 11. Security Ownership of Certain Beneficial Owners and Management and
Related Stockholder Matters.

Security Ownership of Certain Beneficial Owners and Management

The following table sets forth certain information as of March 31, 2006 with
respect to the beneficial ownership of Common Stock of the Company by the
following: (i) each of the Company's current directors; (ii) each of the Named
Executive Officers; (iii) all of the current executive officers and directors as
a group; and (iv) each person known by the Company to own beneficially more than
five percent (5%) of the outstanding shares of the Company's Common Stock.


                                       52


For purposes of the following table, beneficial ownership is determined in
accordance with the rules of the Securities and Exchange Commission (the "SEC")
and the information is not necessarily indicative of beneficial ownership for
any other purpose. Except as otherwise noted in the footnotes to the table, the
Company believes that each person or entity named in the table has sole voting
and investment power with respect to all shares of BrainStorm Common Stock shown
as beneficially owned by that person or entity (or shares such power with his or
her spouse). Under the SEC's rules, shares of BrainStorm Common Stock issuable
under options that are exercisable on or within 60 days after March 31, 2006
("Presently Exercisable Options") or under warrants that are exercisable on or
within 60 days after March 31, 2006 ("Presently Exercisable Warrants") are
deemed outstanding and therefore included in the number of shares reported as
beneficially owned by a person or entity named in the table and are used to
compute the percentage of the Common Stock beneficially owned by that person or
entity. These shares are not, however, deemed outstanding for computing the
percentage of the Common Stock beneficially owned by any other person or entity.
Unless otherwise indicated, the address of each person listed in the table is
c/o BrainStorm Cell Therapeutics Inc., 1350 Avenue of the America, New York, NY
10019.

The percentage of the Common Stock beneficially owned by each person or entity
named in the following table is based on 22,854,587 shares of Common Stock
outstanding as of March 31, 2006 plus any shares issuable upon exercise of
Presently Exercisable Options and Presently Exercisable Warrants held by such
person or entity.

                                       53



                                                           Shares Beneficially Owned
                                                    --------------------------------------
Name and Address of Beneficial Owner                Number of Shares   Percentage of Class
-------------------------------------------------   ----------------   -------------------
                                                                        
Directors, Nominees and Named Executive Officers
Dr. Yaffa Beck  (Former Chief Executive Officer)         800,000 (1)           3.4%
Yoram Drucker                                            751,230 (2)           3.2%
David Stolick                                            172,359 (3)              *
Irit Arbel                                             2,333,333 (4)          10.2%
Michael Greenfield (Ben Ari)                             100,000 (5)              *
Robert Shorr                                             100,000 (6)              *
All current directors and executive officers
 as a group (5 persons)                                3,456,922              14.8%
5% Shareholders
Ramot at Tel Aviv University Ltd.
  32 Haim Levanon St.
  Tel Aviv University, Ramat Aviv
  Tel Aviv, L3 61392                                   6,363,849 (7)          21.8%
Eldad Melamed
  c/o Rabin Medical Center
  Beilinson Campus
  Sackler School of Medicine, Tel Aviv University
  Petah-Tikva, L3 49100                                2,688,178 (8)          10.5%
Daniel Offen
  c/o Felsenstein Medical Research Center
  Rabin Medical Center, Tel Aviv University
  Petah-Tikva, L3 49100                                2,688,177 (9)          10.5%
Zegal & Ross Capital                                   2,600,000 (10)         11.4%
  1748 54th Street
  Brooklyn, NY 11204
Basad Holdings Ltd.
  55 Ameer Avenue, Suite 9050
  Toronto, Ontario, Canada M6A2Z1                      1,610,000 (11)          7.0%
Shareholder group                                      7,347,263 (12)         31.6%


---------

*     Less than 1%.

(1)   Consists of 800,000 shares of Common Stock issuable upon the exercise of
      Presently Exercisable Options at an exercise price of $0.15.

(2)   Consists of (i) 400,000 shares of Common Stock owned by Mr. Drucker; and
      (ii) 351,230 shares of Common Stock issuable upon the exercise of
      Presently Exercisable Options at an exercise price of $0.15. Mr. Drucker
      is also considered to be a member of a group within the meaning of Section
      13(d)(3) of the Securities Exchange Act (see note 12 below). Other than
      the Lock-up agreements described below, the members of the group have not
      entered into any agreement relating to the acquisition, disposition or
      voting of such shares.

(3)   Consists of 172,359 shares of Common Stock issuable upon the exercise of
      Presently Exercisable Options at an exercise price of $0.15.

(4)   Consists of (i) 2,300,000 shares of Common Stock owned by Dr. Arbel; and
      (ii) 33,333 shares of Common Stock issuable upon the exercise of Presently
      Exercisable Options at an exercise price of $0.75. Dr. Arbel is also
      considered to be a member of a group within the meaning of Section
      13(d)(3) of the Securities Exchange Act (see note 12 below). The members
      of the group have not entered into any agreement relating to the
      acquisition, disposition or voting of such shares. Dr. Arbel's address is
      6 Hadison Street, Jerusalem, Israel.


                                       54


(5)   Consists of 100,000 shares of restricted stock, which shares are subject
      to 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.

(6)   Consists of 100,000 shares of restricted stock, which shares are subject
      to 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.

(7)   Consists of shares of Common Stock issuable upon the exercise of Presently
      Exercisable Warrants. Tel Aviv University and Tel Aviv University Economic
      Corp. Ltd. may each be deemed the beneficial owners of these shares. Based
      solely on information provided in Schedule 13D filed with the SEC by Ramot
      at Tel-Aviv University Ltd. on November 21, 2005.

(8)   Consists of shares of Common Stock issuable upon the exercise of Presently
      Exercisable Warrants. Based solely on information provided in Schedule 13D
      filed with the SEC by Prof. Eldad Melamed on September 26, 2005.

(9)   Consists of shares of Common Stock issuable upon the exercise of Presently
      Exercisable Warrants. Based solely on information provided in Schedule 13D
      filed with the SEC by Daniel Offen on September 26, 2005.

(10)  Based solely on information provided in Schedule 13D filed with the SEC by
      Zegal & Ross Capital on July 16, 2004.

(11)  Based solely on information provided in Schedule 13D filed with the SEC by
      Basad Holdings Ltd. on July 27, 2004.

(12)  Information is based on Schedule 13Ds received by the Company from the
      following persons indicating beneficial ownership of the following number
      of shares, respectively: Irit Arbel (2,300,000), Inon Barnea (40,000),
      Jonatan Berlin (300,000), Yoram Drucker (400,000), Ilan Drucker (300,000),
      Rachel Even (460,000), Gil Mastey (190,000), Iris Nehorai (700,000), Ilana
      Nehorai (750,000), Elazar Nehorai (700,000) Osnat Reuveni (700,000), Erez
      Schwartz (300,000). The Schedule 13Ds indicate that (i) such persons are
      considered to be a group within the meaning of Section 13(d)(3) of the
      Securities Exchange Act; (ii) the members of the group have not entered
      into any agreement relating to the acquisition, disposition or voting of
      such shares; and (iii) each person has sole voting and dispositive power
      with respect to his or her shares. Information also includes Yoram
      Drucker's Presently Exercisable Options to purchase 351,230 shares of
      Common Stock at an exercise price of $0.15 and Dr. Irit Arbel's Presently
      Exercisable Options to purchase 33,333 shares of Common Stock at an
      exercise price of $0.75.

Equity Compensation Plan Information

The following table summarizes certain information regarding our equity
compensation plan as of March 31, 2006:



                                         Number of securities                          Number of securities
                                          to be issued upon       Weighted-average       remaining available
                                             exercise of         exercise price of      for future issuance
                                         outstanding options,   outstanding options,     under equity
Plan Category                             warrants and rights    warrants and rights     compensation plans
--------------------------------------   --------------------   --------------------   --------------------
                                                                                   
Equity compensation plans approved by         3,262,423(1)             $0.383               4,781,039 (2)
security holders
Equity compensation plans not approved                0                     0                       0
by security holders
Total                                         3,262,423(1)                                  4,781,039 (2)



                                       55


(1)   Does not include 1,100,000 shares of restricted stock that the Company has
      issued pursuant to the 2005 U.S. Stock Option and Incentive Plan to
      scientific advisory board members, directors, service providers, and
      consultants.

(2)   A total of 9,143,462 shares of our Common Stock were reserved for issuance
      in aggregate under the 2004 Global Share Option Plan and the 2005 U.S.
      Stock Option and Incentive Plan. Any awards granted under the 2004 Global
      Share Option Plan or the 2005 U.S. Stock Option and Incentive Plan will
      reduce the total number of shares available for future issuance under the
      other plan.

Lock-up Agreements

On March 21, 2005, we entered into lock-up agreements with (i) 29 shareholders
with respect to 15,290,000 shares of our Common Stock held by them, and (ii)
holders of warrants to purchase 12,800,844 shares of our Common Stock. Under
these lock-up agreements, these security holders may not transfer these
securities to anyone other than permitted transferees without the prior consent
of our 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 (24) month period following July 8, 2004 (the date of our original
research and license agreement with Ramot at Tel Aviv University Ltd.) and (ii)
fifteen percent (15%) of the securities shall be restricted from transfer for
the twelve (12) month period following July 8, 2004. On July 8, 2005, the above
lock-up agreements expired with respect to fifteen percent (15%) of the
foregoing securities.

On March 26, 2006, we entered into new lock-up agreements (the "New-Lock Up
Agreements") with each of Zegal & Ross Capital LLC, Ms. Irit Arbel, Based
Holdings Ltd., Ofilam LLC, and Yoram Drucker, with respect to 7,810,000 shares
of our Common Stock held by them. These lock-up agreements amend and restate the
previous lock-up agreements described above. Under the New Lock-Up Agreements,
these shareholders may not sell or otherwise transfer their shares to anyone
other than permitted transferees without the prior written consent of the
Company's Board of Directors, as follows: (i) eighty-five percent (85%) of the
shares will be restricted from transfer until December 31, 2006 and (ii) fifteen
percent (15%) of the shares will be free from the transfer restrictions. All of
the restrictions under the New Lock-Up Agreements will automatically terminate
upon the effectiveness of any registration statement filed by the Company for
the benefit of Ramot at Tel Aviv University Ltd.

Item 12. Certain Relationships and Related Transactions.

On July 8, 2004, we entered into the Original Ramot Agreement with Ramot, the
technology licensing company of Tel Aviv University, which Agreement was amended
on March 30, 2006 by the Amended Research and License Agreement (described
below). Under the terms of the Original Ramot Agreement, Ramot granted to us an
exclusive license to (i) the know how and patent applications on the stem cell
technology developed by the team led by Prof. Melamed and Dr. Offen, and (ii)
the results of further research to be performed by the same team on the
development of the stem cell technology. Simultaneously with the execution of
the Original 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 Original Ramot
Agreement.

As of November 4, 2004, we entered into consulting agreements with Prof. Melamed
and Dr. Offen, under which we pay each of them 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 at such time).

Each of the warrants is exercisable for a five-year period beginning on November
4, 2005.

Under the Original Ramot Agreement, 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 originally agreed to pay Ramot:


                                       56


      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 Original Ramot Agreement; and

      o     An amount equal to all 30% of all Sublicense Receipts as such term
            is defined in the Original Ramot Agreement.

In addition, under the Original Ramot Agreement, 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). Each of
the warrants is exercisable for a five-year period beginning on November 4,
2005.

On March 30, 2006, we entered into the Amended Research and License Agreement
with Ramot. Under the Amended Research and License Agreement, the funding of
further research relating to the licensed technology in an amount of $570,000
per year has been reduced to $380,000 per year. Moreover, under the Amended
Research and License Agreement, the initial period of time that the Company has
agreed to fund the research has been extended from an initial period of two (2)
years to an initial period of three (3) years. The Amended Research and License
Agreement also extends the additional two-year period in the Original Ramot
Agreement to an additional three-year period, if certain research milestones are
met. In addition, the Amended Research and License Agreement reduces certain
royalties payments that the Company may have to pay from five percent (5%) to
three percent (3%) of all Net Sales (as defined therein). The Amended Research
and License Agreement also reduces potential payments concerning sublicenses
from 30% to 20-25% of Sublicense Receipts (as defined therein).

Item 13. Exhibits.

The Exhibits listed in the Exhibit Index immediately preceding such Exhibits are
filed with or incorporated by reference in this report.

Item 14. Principal Accountant Fees and Services.

The following table presents fees for professional audit services rendered by
Kost Forer Gabbay & Kasierer, a member of Ernst & Young Global, for the audit of
the Company's annual financial statements for the years ended March 31, 2006 and
2005, and fees billed for other services rendered by Kost Forer Gabbay &
Kasierer, a member of Ernst & Young Global during those periods.

                                                                 2006      2005
                                                               -------   -------
Audit Fees(1)...............................................   $55,000   $47,974
Audit-Related Fees(2) ......................................   $     0   $14,526
Tax Fees ...................................................        --        --
All Other Fees..............................................        --        --
                                                               -------   -------
Total Fees(3) ..............................................   $55,000   $62,500

      (1)   Audit fees are comprised of fees for professional services performed
            by Kost Forer Gabbay & Kasierer, a member of Ernst & Young Global,
            for the audit of the Company's annual financial statements and the
            review of the Company's quarterly financial statements, as well as
            other services provided by Kost Forer Gabbay & Kasierer, a member of
            Ernst & Young Global, in connection with statutory and regulatory
            filings or engagements.

      (2)   Audit-related fees are comprised of fees related to the audits of
            employee benefit plans.

      (3)   In addition to the Total Fees calculated above, the Company paid to
            Manning Elliott LLP (a) $4,600 in fees for the review of one of the
            Company's quarterly financial statements in the fiscal year ended
            March 31, 2005 and (b) $750 in fees for other services provided in
            connection with regulatory filings in the fiscal year ended March
            31, 2006.

We do not use Kost Forer Gabbay & Kasierer, a member of Ernst & Young Global,
for financial information system design and implementation. These services,
which include designing or implementing a system that aggregates source data
underlying the financial statements and generates information that is
significant to our financial statements, are provided internally or by other
service providers. We do not engage Kost Forer Gabbay & Kasierer, a member of
Ernst & Young Global, to provide compliance outsourcing services.


                                       57


Pre-approval Policies

The Board of Directors pre-approves all services provided by our independent
auditors. All of the above services and fees were reviewed and approved by the
Board before the services were rendered.

The Board of Directors has considered the nature and amount of fees billed by
Kost Forer Gabbay & Kasierer, a member of Ernst & Young Global, and believes
that the provision of services for activities unrelated to the audit is
compatible with maintaining Kost Forer Gabbay & Kasierer's independence.


                                       58


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                        BRAINSTORM CELL THERAPEUTICS INC.


Date: June 29, 2006                  By: /s/ Yoram Drucker
                                        ----------------------------------------
                                        Name: Yoram Drucker
                                        Title: Chief Operating Officer
                                               (Principal Executive Officer)


Date: June 29, 2006                  By: /s/ David Stolick
                                        ----------------------------------------
                                        Name: David Stolick
                                        Title: Chief Financial Officer
                                        (Principal Financial and
                                        Accounting Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities and on the dates indicated.

Signature                      Title                              Date
----------------------------   --------------------------------   ------------


/s/ Yoram Drucker              Chief Operating Officer            June 29, 2006
----------------------------   (Principal Executive Officer)
Yoram Drucker


/s/ David Stolick              Chief Financial Officer            June 29, 2006
----------------------------   (Principal Financial and
David Stolick                  Accounting Officer)


/s/ Irit Arbel                 Director                           June 29, 2006
----------------------------
Irit Arbel


/s/ Michael Greenfield         Director                           June 29, 2006
----------------------------
Michael Greenfield (Ben-Ari)


/s/ Robert Shorr               Director                           June 29, 2006
----------------------------
Robert Shorr


                                       59


                                  EXHIBIT INDEX

Exhibit
No.       Description
-------   ----------------------------------------------------------------------

3.1       Articles of Incorporation is incorporated herein by reference to
          Exhibit 3.1 of the Company's Registration Statement on Form S-1 dated
          May 24, 2001 (File No. 333-61610).

3.2       Articles of Amendment to the Articles of Incorporation, dated as of
          July 31, 2003, is incorporated herein by reference to Exhibit 4.3 of
          the Company's Registration Statement on Form S-8 dated February 15,
          2006 (File No. 333-131880).

3.3       Certificate of Amendment to the Articles of Incorporation, dated as of
          August 19, 2003, is incorporated herein by reference to Exhibit 4.2 of
          the Company's Registration Statement on Form S-8 dated February 15,
          2006 (File No. 333-131880).

3.4       Articles of Amendment to the Articles of Incorporation, dated as of
          November 15, 2004, is incorporated herein by reference to Exhibit
          3.(I) of the Company's Current Report on Form 8-K dated November 18,
          2004 (File No. 333-61610).

3.5       By-laws is incorporated herein by reference to Exhibit 3.2 of the
          Company's Registration Statement on Form S- 1 dated May 24, 2001 (File
          No. 333-61610).

10.1      Restricted Stock Purchase Agreement, dated as of April 28, 2003, by
          and between Irit Arbel and Michael Frankenberger is incorporated
          herein by reference to Exhibit 10.1 of the Company's Current Report on
          Form 8- K dated May 21, 2004 (File No. 333-61610).

10.2      Letter of Intent, dated as of April 30, 2004, by and between the
          Company and Ramot at Tel Aviv University Ltd. is incorporated herein
          by reference to Exhibit 10.2 of the Company's Current Report on Form
          8-K dated May 21, 2004 (File No. 333-61610).

10.3      Research and License Agreement, dated as of July 8, 2004, by and
          between the Company and Ramot at Tel Aviv University Ltd. is
          incorporated herein by reference to Exhibit 10.1 of the Company's
          Current Report on Form 8-K dated July 8, 2004 (File No. 333-61610).

10.4      Research and License Agreement, dated as of March 30, 2006, by and
          between the Company and Ramot at Tel Aviv University Ltd. is
          incorporated herein by reference to Exhibit 10.1 of the Company's
          Current Report on Form 8-K dated March 30, 2006 (File No. 333-61610).

10.5      Amendment Agreement, dated as of May 23, 2006, to Research and License
          Agreement, by and between the Company and Ramot at Tel Aviv University
          Ltd. is incorporated herein by reference to Exhibit 10.1 of the
          Company's Current Report on Form 8-K/A dated March 30, 2006 (File No.
          333-61610).

10.6      Form of Common Stock Purchase Warrant, dated as of November 4, 2004,
          issued pursuant to Research and License Agreement with Ramot at Tel
          Aviv University Ltd. is incorporated herein by reference to Exhibit
          4.07 of the Company's Current Report on Form 8-K/A dated November 4,
          2004 (File No. 333-61610).

10.7      Amendment Agreement, dated as of March 31, 2006, among the Company,
          Ramot at Tel Aviv University Ltd. and certain warrantholders is
          incorporated herein by reference to Exhibit 10.2 of the Company's
          Current Report on Form 8-K dated March 30, 2006 (File No. 333-61610).

10.8      Form of Common Stock Purchase Warrant, dated as of November 4, 2004,
          issued as a replacement warrant under the Amendment Agreement to Ramot
          at Tel Aviv University Ltd., is incorporated herein by reference to
          Exhibit 10.4 of the Company's Current Report on Form 8-K dated March
          30, 2006 (File No. 333-61610).

10.9      Amended and Restated Registration Rights Agreement, dated as of March
          31, 2006, by and between the Company and certain warrant holders is
          incorporated herein by reference to Exhibit 10.3 of the Company's
          Current Report on Form 8-K dated March 30, 2006 (File No. 333-61610).

10.10     Consulting Agreement, dated as of July 8, 2004, by and between the
          Company and Prof. Eldad Melamed is incorporated herein by reference to
          Exhibit 10.2 of the Company's Current Report on Form 8-K dated July 8,
          2004 (File No. 333-61610).


                                       60


10.11     Consulting Agreement, dated as of July 8, 2004, by and between the
          Company and Dr. Daniel Offen is incorporated herein by reference to
          Exhibit 10.3 of the Company's Current Report on Form 8-K dated July 8,
          2004 (File No. 333-61610).

10.12     Form of Warrant to purchase common stock dated as of November 4, 2004
          issued pursuant to consulting agreements with Prof. Eldad Melamed and
          Dr. Daniel Offen is incorporated herein by reference to Exhibit 4.08
          of the Company's Current Report on Form 8-K/A dated November 4, 2004
          (File No. 333-61610).

10.13     Common Stock Purchase Agreement, dated as of October 22, 2004, by and
          between the Company and certain buyers is incorporated herein by
          reference to Exhibit 10.03 of the Company's Current Report on Form 8-K
          dated October 22, 2004 (File No. 333-61610).

10.14     Subscription Agreement, dated as of October 22, 2004, by and between
          the Company and certain buyers is incorporated herein by reference to
          Exhibit 10.04 of the Company's Current Report on Form 8-K dated
          October 22, 2004 (File No. 333-61610).

10.15     Form of Class A Common Stock Purchase Warrant to purchase common stock
          for $1.50 per share, dated as of October 2004, issued to certain
          buyers pursuant to Common Stock Purchase Agreement with certain buyers
          is incorporated herein by reference to Exhibit 4.03 of the Company's
          Current Report on Form 8-K dated October 22, 2004 (File No.
          333-61610).

10.16     Form of Class B Common Stock Purchase Warrant to purchase common stock
          for $2.50 per share, dated as of October 2004, issued to certain
          buyers pursuant to Common Stock Purchase Agreement with certain buyers
          is incorporated herein by reference to Exhibit 4.04 of the Company's
          Current Report on Form 8-K dated October 22, 2004 (File No.
          333-61610).

10.17*    Employment Agreement, dated as of November 8, 2004, by and between the
          Company and Dr. Yaffa Beck is incorporated herein by reference to
          Exhibit 10.5 of the Company's Current Report on Form 8-K dated
          November 4, 2004 (File No. 333-61610).

10.18*    Termination Agreement and General Release, dated as of March 20, 2006,
          by and between the Company and Dr. Yaffa Beck is incorporated herein
          by reference to Exhibit 10.1 of the Company's Current Report on Form
          8-K dated March 20, 2006 (File No. 333-61610).

10.19*    Employment Agreement, dated as of November 16, 2004, by and between
          the Company and Yoram Drucker is incorporated herein by reference to
          Exhibit 10.6 of the Company's Current Report on Form 8-K dated
          November 16, 2004 (File No. 333-61610).

10.20     Consulting Agreement, dated as of December 23, 2004, by and between
          the Company and Malcolm E. Taub is incorporated herein by reference to
          Exhibit 10.7 of the Company's Current Report on Form 8-K dated
          December 23, 2004 (File No. 333-61610).

10.21     Common Stock Purchase Warrant, dated as of December 23, 2004, issued
          to Malcolm E. Taub is incorporated herein by reference to Exhibit 4.5
          of the Company's Current Report on Form 8-K dated December 23, 2004
          (File No. 333-61610).

10.22     Consulting Agreement, dated as of December 23, 2004, by and between
          the Company and Ernest Muller is incorporated herein by reference to
          Exhibit 10.8 of the Company's Current Report on Form 8-K dated
          December 23, 2004 (File No. 333-61610).

10.23     Common Stock Purchase Warrant, dated as of December 23, 2004, issued
          to Ernest Muller is incorporated herein by reference to Exhibit 4.6 of
          the Company's Current Report on Form 8-K dated December 23, 2004 (File
          No. 333-61610).

10.24*    Employment Agreement, dated as of January 16, 2005, by and between the
          Company and David Stolick is incorporated herein by reference to
          Exhibit 10.9 of the Company's Current Report on Form 8-K dated January
          16, 2005 (File No. 333-61610).


                                       61


10.25     Lease Agreement, dated as of December 1, 2004, among the Company,
          Petah Tikvah Science and Technology District `A' Ltd., Petah Tikvah
          Science and Technology District `B' Ltd. and Atzma and Partners
          Maccabim Investments Ltd. is incorporated herein by reference to
          Exhibit 10.10 of the Company's Quarterly Report on Form 10-QSB dated
          December 31, 2004 (File No. 333-61610).

10.26     Form of Lock-up Agreement, dated as of March 21, 2005, by and between
          the Company and certain shareholders of the Company is incorporated
          herein by reference to Exhibit 10.10 of the Company's Current Report
          on Form 8-K dated March 21, 2005 (File No. 333-61610).

10.27     Form of Lock-up Agreement, dated as of March 26, 2006, by and between
          the Company and certain shareholders of the Company is incorporated
          herein by reference to Exhibit 10.1 of the Company's Current Report on
          Form 8-K dated March 26, 2006 (File No. 333-61610).

10.28*    The 2004 Global Share Option Plan is incorporated herein by reference
          to Exhibit 10.11 of the Company's Current Report on Form 8-K dated
          March 28, 2005 (File No. 333-61610).

10.29*    2005 U.S. Stock Option and Incentive Plan is incorporated herein by
          reference to Exhibit 10.12 of the Company's Current Report on Form 8-K
          dated March 28, 2005 (File No. 333-61610).

10.30*    Option Agreement, dated as of December 31, 2004, by and between the
          Company and Yaffa Beck is incorporated herein by reference to Exhibit
          10.13 of the Company's Current Report on Form 8-K dated March 28, 2005
          (File No. 333-61610).

10.31*    Option Agreement, dated as of December 31, 2004, by and between the
          Company and Yoram Drucker is incorporated herein by reference to
          Exhibit 10.14 of the Company's Current Report on Form 8-K dated March
          28, 2005 (File No. 333-61610).

10.32*    Option Agreement, dated as of December 31, 2004, by and between the
          Company and David Stolick is incorporated herein by reference to
          Exhibit 10.15 of the Company's Current Report on Form 8-K dated March
          28, 2005 (File No. 333-61610).

10.33*    Amendment to Option Agreement, dated as of February 6, 2006, by and
          between the Company and David Stolick is incorporated herein by
          reference to Exhibit 10.2 of the Company's Current Report on Form 8-K
          dated February 6, 2006 (File No. 333-61610).

10.34     Common Stock Purchase Warrant, dated as of May 16, 2005, issued to
          Trout Capital LLC is incorporated herein by reference to Exhibit 10.19
          of the Company's Quarterly Report on Form 10-QSB dated June 30, 2005
          (File No. 333-61610).

10.35     Restricted Stock Award Agreement under 2005 U.S. Stock Option and
          Incentive Plan issued by the Company to Scientific Advisory Board
          Members in April, 2005 is incorporated herein by reference to Exhibit
          10.18 of the Company's Quarterly Report on Form 10-QSB dated June 30,
          2005 (File No. 333-61610).

10.36     Form of Investor Questionnaire and Subscription Agreement, dated
          October 2005, by and between the Company and certain investors is
          incorporated herein by reference to Exhibit 10.20 of the Company's
          Current Report on Form 8-K dated September 30, 2005 (File No.
          333-61610).

10.37     Form of Common Stock Purchase Warrant to purchase common stock for
          $1.00 per share, dated as of September 2005, issued to certain
          investors pursuant to a private placement with certain investors is
          incorporated herein by reference to Exhibit 4.09 of the Company's
          Current Report on Form 8-K dated September 30, 2005 (File No.
          333-61610).

10.38     Form of Investor Questionnaire and Subscription Agreement, dated
          December 2005, by and between the Company and certain investors is
          incorporated herein by reference to Exhibit 10.21 of the Company's
          Current Report on Form 8-K dated December 7, 2005 (File No.
          333-61610).

10.39     Form of Common Stock Purchase Warrant to purchase common stock for
          $1.00 per share, dated as of December 2005, issued to certain
          investors pursuant to a private placement with certain investors is
          incorporated herein by reference to Exhibit 4.10 of the Company's
          Current Report on Form 8-K dated December 7, 2005 (File No.
          333-61610).


                                       62


10.40     Convertible Promissory Note, dated as of February 7, 2006, issued by
          the Company to Vivian Shaltiel is incorporated herein by reference to
          Exhibit 10.1 of the Company's Current Report on Form 8-K dated
          February 6, 2006 (File No. 333-61610).

10.41     Convertible Promissory Note, dated as of June 5, 2006, issued by the
          Company to Vivian Shaltiel is incorporated herein by reference to
          Exhibit 10.1 of the Company's Current Report on Form 8-K dated June 5,
          2006 (File No. 333-61610).

10.42     Amendment to Convertible Promissory Notes, dated as of June 13, 2006,
          by and between the Company and Vivian Shaltiel.

21        Subsidiaries of the Company.

23        Consent of Kost Forer Gabbay & Kasierer, a member of Ernst & Young
          Global.

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.

----------
* Management contract or compensatory plan or arrangement filed in response to
Item 13 of Form 10-KSB.

                                       63