SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

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

                                    FORM 10-Q

    [X]  QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2006

                                       OR

   [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
       SECURITIES EXCHANGE ACT OF 1934

      For the Transition Period from to --------------- ------------------

                         Commission file number 0-10909

                                  NEOSTEM, INC.
             (Exact name of registrant as specified in its charter)

             DELAWARE                           22-2343568
(State or other jurisdiction of              (I.R.S. Employer
incorporation or organization)               Identification No.)

             420 LEXINGTON AVE, SUITE 450, NEW YORK, NEW YORK 10170
              (Address of principal executive offices) (zip code)

        Registrant's telephone number, including area code: 212-584-4180

                       (FORMERLY: PHASE III MEDICAL, INC.
          330 SOUTH SERVICE ROAD, SUITE 120, MELVILLE, NEW YORK 11747)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days. Yes [X] No [_]


Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer or a  non-accelerated  filer.  See definition of "accelerated
filer and large accelerated filer" in Rule 12b-2 of the Exchange Act.

   Large Accelerated Filer [_] Accelerated Filer [_] Non-accelerated Filer [X]

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

           19,636,799 SHARES, $.001 PAR VALUE, AS OF NOVEMBER 13, 2006

(Indicate the number of shares  outstanding  of each of the issuer's  classes of
common stock, as of the latest practicable date)






                                                                      PAGE NO.


Part I - Financial Information:


         Item 1.  Consolidated Financial Statements (Unaudited):

                  Consolidated Balance Sheets
                  At September 30, 2006 and December 31, 2005                3

                  Consolidated Statements of Operations
                  For the three months and nine months
                  ended September 30, 2006 and 2005                          4

                  Consolidated Statements of Cash Flows
                  for the nine months ended
                  September 30, 2006 and 2005                                5

                  Notes to Unaudited  Consolidated  Financial
                  Statements                                              6-18

         Item 2.  Management's Discussion and Analysis of
                  Financial Condition and Results of Operations          18-21


         Item 3.  Quantitative  and  Qualitative  Disclosures
                  About Market Risk                                         22

         Item 4.  Controls and Procedures                                   22

Part II - Other Information:

         Item 1.  Legal Proceedings                                         23

         Item 1A. Risk Factors                                           23-25


         Item 2.  Unregistered Sales of Equity Securities
                  and Use of Proceeds                                       25

         Item 3.  Defaults Upon Senior Securities                           25


         Item 4.  Submission of Matters to a Vote of
                  Securityholders                                        25-26

         Item 5.  Other Information                                         26

         Item 6.  Exhibits                                                  26

                  Signatures                                                26


                                      -2-






                          NEOSTEM, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                   (UNAUDITED)






ASSETS
                                                                       September 30,           December 31,
                                                                           2006                   2005
                                                                       ------------            ------------
Current assets:
                                                                                       
  Cash and cash equivalents                                            $  1,320,486            $    488,872
  Prepaid expenses and other current assets                                  79,496                  18,447
                                                                       ------------            ------------
        Total current assets                                              1,399,982                 507,319

Property and equipment, net                                                  74,746                   1,488
Deferred acquisition costs                                                    5,719                  19,121
Goodwill                                                                    558,169                    --
Other assets                                                                   --                   114,753
                                                                       ------------            ------------
                                                                       $  2,038,616            $    642,681
                                                                       ============            ============
LIABILITIES AND STOCKHOLDERS' EQUITY/(DEFICIT)
Current liabilities:
  Interest and dividends payable - preferred stock                     $       --              $    528,564
  Accounts payable                                                           60,162                 256,976
  Accrued liabilities                                                       124,946                 617,196
  Due to related party - current portion                                    125,000                    --
  Notes payable                                                              78,654                 135,000
  Notes payable - related parties                                              --                    48,000
  Convertible  promissory notes  - net of debt discount
     of  $1,235 and $83,333
                                                                            136,265                 166,667
   Capitalized lease obligations - current portion                           23,820                    --
                                                                       ------------            ------------
        Total current liabilities                                           548,847               1,752,403

Unearned revenues                                                             7,959                  26,745
Due to related party - long-term portion                                     50,881                    --
Capitalized lease obligations                                                45,733                    --

Series A mandatorily redeemable convertible preferred stock                    --                   681,171
                                                                       ------------            ------------
Total Liabilities                                                           653,420               2,460,319
                                                                       ------------            ------------
Stockholders' Equity/(Deficit):
  Preferred stock;  authorized, 5,000,000 shares
    Series B convertible redeemable preferred stock,
    liquidation value 10 shares of common stock per
    share; $0.01 par value; authorized, 825,000 shares;
     issued and outstanding, 10,000 shares
                                                                                100                     100
  Common stock, $.001 par value; authorized,
    500,000,000 shares; issued and outstanding,
    19,494,754shares at September 30, 2006 and
    7,054,386 shares at December 31, 2005                                    19,496                  70,545
  Additional paid-in capital                                             19,814,921              12,367,082
  Accumulated deficit                                                   (18,449,321)            (14,255,365)
                                                                       ------------            ------------
         Total stockholders' equity/(deficit)                             1,385,196              (1,817,638)
                                                                       ------------            ------------
                                                                       $  2,038,616            $    642,681
                                                                       ============            ============


           See accompanying notes to consolidated financial statements

                                      -3-





                          NEOSTEM, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)




                                              Three Months Ended September 30,      Nine Months Ended September 30,
                                             ---------------------------------     ----------------------------------
                                                 2006                2005               2006                 2005
                                             ------------        -------------     --------------        ------------
                                                                                             
Earned revenues                              $      6,262        $      8,218      $       18,786        $     28,201
Direct costs                                        4,467               5,750              13,401              19,770
                                             ------------        ------------      --------------        ------------
Gross profit                                        1,795               2,468               5,385               8,431

Selling, general and administrative               999,825             538,070           2,978,725           1,112,331

Purchase of medical royalty stream                                      6,540                                   6,540
                                             ------------        ------------      --------------        ------------
Operating loss                                   (998,030)           (542,142)         (2,973,340)         (1,110,440)

Other income (expense):

Interest income                                     4,896                --                 7,440                 --

Interest expense                                 (814,173)            (21,288)         (1,218,122)            (71,884)

Interest expense - Series A
  mandatorily redeemable convertible
   preferred stock                                   --               (11,921)             (9,934)            (35,763)
                                             ------------        ------------      --------------        ------------
Net loss attributable to common
 stockholders                                $ (1,807,307)       $   (575,351)     $   (4,193,956)       $ (1,218,087)
                                             ============        ============      ==============        ============
Net loss per common share                    ($      0.11)       ($      0.11)     ($        0.36)       ($      0.28)
                                             ============        ============      ==============        ============
Weighted average
   common shares outstanding                   16,554,141           5,123,178          11,565,206           4,325,732
                                             ============        ============      ==============        ============



           See accompanying notes to consolidated financial statements

                                      -4-


                          NEOSTEM, INC. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)



                                                                  For the Nine Months Ended September 30,
                                                                  --------------------------------------
                                                                      2006                     2005
                                                                  --------------           -------------
Cash flows from operating activities:
                                                                                     
Net loss                                                          $(4,193,956)             $(1,218,087)
Adjustments to reconcile net loss to net cash used in
operating activities:

Common shares issued and
  stock options granted for services
   rendered and interest expense                                    1,583,923                  239,318

Depreciation                                                           18,959                    1,468

Amortization of debt discount                                         211,265                    5,882
Series A mandatorily  redeemable
  convertible  preferred  stock
  dividends                                                             9,934                   35,763

Deferred acquisition costs                                             13,401                   19,770
  Changes in operating asset and liabilities:

Prepaid expenses and other current assets                             (62,731)                  (2,985)

Unearned revenues                                                     (18,786)                 (28,201)

Accounts payable, accrued expenses, and other current
 liabilities                                                         (429,694)                 469,581
                                                                  -----------              -----------
Net cash used in operating activities
                                                                   (2,867,684)                (477,491)
                                                                  -----------              -----------
Cash flow from investing activities:

Acquisition of property and equipment                                 (13,073)                    --
                                                                  -----------              -----------
Net cash used in investing activities                                 (13,073)                    --
                                                                  -----------              -----------
Cash flows from financing activities:

Net proceeds from issuance of common stock                          3,573,068                  287,000

Proceeds from advances on notes payable                               180,396                   55,000

Payments of capitalized lease obligations                             (12,221)                    --

Net Proceeds - advances on notes payable -- related party                --                     48,000

Proceeds -  convertible debentures  -- related party                     --                    100,000

Proceeds from sale of convertible debentures                           87,500                     --

Repayments of notes payable                                          (116,373)                 (30,000)
                                                                  -----------              -----------
Net cash provided by financing activities                           3,712,370                  460,000
                                                                  -----------              -----------
Net increase/(decrease) in cash and cash equivalents                  831,614                  (17,491)
Cash and cash equivalents at beginning of period                      488,872                   27,868
                                                                  -----------              -----------
Cash and cash equivalents at end of period                        $ 1,320,486              $    10,377
                                                                  ===========              ===========
Supplemental  Disclosure of Cash Flow Information:

Cash paid during the period for:

Interest                                                          $   261,354              $    64,166

Supplemental Schedule of Non-cash Financing Activities:

Issuance of shares for purchase of NS California                  $   200,000              $      --

Net accrual of dividends on Series A Preferred Stock              $     9,935              $    35,763

Issuance of common stock for services rendered                    $   128,398              $   236,122

Compensatory element of stock options                             $   412,153              $     3,196


           See accompanying notes to consolidated financial statements

                                      -5-



                          NEOSTEM, INC. AND SUBSIDIARY

              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - THE COMPANY

   We are in the  business  of  operating  a  commercial  autologous  (donor and
   recipient  are  the  same)  adult  stem  cell  bank  and are  pioneering  the
   pre-disease collection,  processing and long-term storage of adult stem cells
   that donors can access for their own present and future medical treatment. On
   January  19,  2006  we  consummated  the  acquisition  of  the  assets  of NS
   California,  Inc., a California  corporation ("NS California") relating to NS
   California's  business of collecting and storing adult stem cells.  Effective
   with the  acquisition,  the business of NS  California  became our  principal
   business, rather than our historic business of providing capital and business
   guidance to companies in the healthcare and life science  industries.  We now
   provide adult stem cell processing,  collection and banking services with the
   goal of making stem cell collection and storage widely available, so that the
   general  population  will have the  opportunity to store their own stem cells
   for future  healthcare  needs. We also hope to become the leading provider of
   adult stem cells for therapeutic use in the burgeoning  field of regenerative
   medicine for potentially  addressing heart disease, types of cancer and other
   critical health problems.

   We have engaged in various capital raising  activities to pursue new business
   opportunities,  raising  approximately  $1,325,000 in 2005 and  $3,573,000 in
   2006  through  the  sale  of  our  Common  Stock,  warrants  and  convertible
   promissory notes.  Such capital raising  activities are enabling us to pursue
   our  business  plan and grow our  adult  stem  cell  collection  and  storage
   business,  including  expanding  marketing and sales activities.  However, in
   order to fully develop our business, we will need to raise additional funds.

   On August 29, 2006, our stockholders approved an amendment to our Certificate
   of  Incorporation  to effect a reverse  stock split of our Common  Stock at a
   ratio of  one-for-ten  shares and to change our name from Phase III  Medical,
   Inc. to  NeoStem,  Inc.  All  numbers in this  report  have been  adjusted to
   reflect the reverse stock split which was effective as of August 31, 2006.

   NeoStem,  Inc.  was  incorporated  under the laws of the State of Delaware in
   September 1980 under the name Fidelity Medical  Services,  Inc. Our corporate
   headquarters  is located at 420  Lexington  Avenue,  Suite 450, New York,  NY
   10170,  our  telephone  number is (212)  584-4184 and our website  address is
   www.neostem.com.  The  information  contained on our website is not a part of
   this filing.

   Prior to the NS  California  acquisition,  the business of the Company was to
   provide capital and business guidance to companies in the healthcare and life
   science  industries,  in return for a percentage  of revenues,  royalty fees,
   licensing fees and other product sales of the target companies. Additionally,
   through June 30, 2002, the Company was a provider of extended  warranties and
   service contracts via the Internet at warrantysuperstore.com.  The Company is
   still  engaged  in the "run  off" of such  extended  warranties  and  service
   contracts.

NOTE 2 - BASIS OF PRESENTATION

    The  accompanying  unaudited  consolidated  financial  statements  have been
    prepared in accordance with accounting  principles generally accepted in the
    United  States of America for  interim  financial  information  and with the
    instructions  for Form 10-Q and Article 10 of Regulation  S-X.  Accordingly,
    they  do not  include  all of the  information  and  footnotes  required  by
    accounting principles generally accepted in the United States of America for
    complete financial statements. In the opinion of management,  the statements
    contain  all  adjustments  (consisting  only of normal  recurring  accruals)
    necessary to present fairly the financial  position as of September 30, 2006
    and December 31, 2005,  the results of  operations  for the three months and
    nine  months  ended  September  30, 2006 and 2005 and the cash flows for the
    nine months ended September 30, 2006 and 2005. The results of operations for
    the  three  months  and  nine  months  ended  September  30,  2006  are  not
    necessarily  indicative of the results to be expected for the full year. All
    numbers in this report have been adjusted to reflect the reverse stock split
    which was effective as of August 31, 2006.

    The Company's  consolidated financial statements have been prepared assuming
    the Company will continue as a going concern.  The Company  currently has no
    cash generating  revenues and limited financial resources to pay its current
    expenses and liabilities.  These factors raise  substantial  doubt about the
    Company's ability to continue as a going concern. The consolidated financial
    statements do not include any adjustments that might result from the outcome
    of this uncertainty.

    The  December  31,  2005  balance  sheet has been  derived  from the audited
    financial statements at that date included in the Company's Annual Report on
    Form  10-K/A.  These  unaudited  financial  statements  should  be  read  in
    conjunction with the financial  statements and notes thereto included in the
    Company's Annual Report on Form 10-K/A.

NOTE 3 -RECENT ACCOUNTING PRONOUNCEMENTS

   In February 2006, the Financial  Accounting  Standards  Board ("FASB") issued
   SFAS No.  155,  Accounting  for  Certain  Hybrid  Financial  Instruments-  An
   Amendment of FASB No. 133 and 140. The purpose of SFAS  statement  No. 155 is
   to simplify  the  accounting  for certain  hybrid  financial  instruments  by
   permitting fair value re-measurement for any hybrid financial instrument that
   contains an embedded  derivative  that otherwise  would require  bifurcation.
   SFAS  No.  155  also  eliminates  the   restriction  on  passive   derivative
   instruments that a qualifying  special-purpose  entity may hold. SFAS No. 155
   is  effective  for all  financial  instruments  acquired or issued  after the
   beginning of any entity's  first fiscal year  beginning  after  September 15,
   2006.  We believe that the adoption of this  standard on January 1, 2007 will
   not have a material effect on our consolidated financial statements.

                                       -6-


   In March 2006,  the FASB issued SFAS No. 156,  Accounting  for  Servicing  of
   Financial  Assets,  an  Amendment  of SFAS No.  140.  SFAS No.  156  requires
   separate recognition of a servicing asset and a servicing liability each time
   an entity  undertakes and obligation to service a financial asset by entering
   into a servicing contract. This statement also requires that servicing assets
   and liabilities be initially recorded at fair value and subsequently adjusted
   to the fair value at the end of each  reporting  period.  This  statement  is
   effective in fiscal years beginning after September 15, 2006. We believe that
   the  adoption  of this  standard  on January 1, 2007 will not have a material
   effect on our consolidated financial statements.

   In July  2006,  the  FASB  interpretation  ("FIN")  No.  48,  Accounting  for
   Uncertainty  in Income Taxes - An  Interpretation  of FASB Statement No. 109,
   was issued  regarding  accounting  for,  and  disclosure  of,  uncertain  tax
   positions.  This  Interpretation  clarifies the accounting for uncertainty in
   income taxes recognized in an enterprise's financial statements in accordance
   with FASB Statement No. 109,  "Accounting for Income Taxes," and prescribes a
   recognition  threshold and measurement  attribute for the financial statement
   recognition  and  measurement of a tax position taken or expected to be taken
   in a tax return. The interpretation  also provides guidance on derecognition,
   classification,  interest  and  penalties,  accounting  in  interim  periods,
   disclosure, and transition. This interpretation is effective for fiscal years
   beginning  after December 15, 2006.  The Company is currently  evaluating the
   impact  this  interpretation  will  have on its  results  of  operations  and
   financial position.

   In September 2006, the FASB issued Statement of Financial Accounting Standard
   ("SFAS") No. 157 Fair Value Measurements.  This statement defines fair value,
   establishes  a  fair  value  hierarchy  to  be  used  in  generally  accepted
   accounting  principles and expands disclosures about fair value measurements.
   Although this statement does not require any new fair value measurements, the
   application  could change  current  practice.  The statement is effective for
   fiscal years  beginning  after  November  15, 2007.  The Company is currently
   evaluating the impact of this statement to its financial position and results
   of operations.

   In September  2006,  the FASB issued SFAS No. 158  Employers'  Accounting for
   Defined Benefit Pension and Other Postretirement Plans - an Amendment of FASB
   Statements No. 87, 88, 106, and 132(R).  This statement requires a company to
   recognize  the funded  status of a benefit plan as an asset or a liability in
   its statement of financial  position.  In addition,  a company is required to
   measure  plan  assets and  benefit  obligations  as of the date of its fiscal
   year-end statement of financial position.  The recognition  provision of this
   statement,  along with additional disclosure  requirements,  is effective for
   fiscal years ending after  December  15,  2006,  while the  measurement  date
   provision is effective for fiscal years ending after  December 15, 2008.  The
   Company is currently evaluating the impact of this statement to its financial
   position.


NOTE 4 -STOCK OPTIONS

   The Company's  Equity  Participation  Plan (the "Plan")  permits the grant of
   share  options  and  shares  to its  employees,  Directors,  consultants  and
   advisors for up to 25,000,000  shares of common stock as stock  compensation.
   The Board of Directors  has adopted a resolution  providing  that it will not
   grant options to purchase shares, in any calendar year,  exceeding 10% of the
   number of shares of Common Stock  outstanding on a fully diluted  basis.  All
   stock options under the Equity  Participation  Plan are generally  granted at
   the fair market value of the common stock at the grant date.  Employee  stock
   options vest ratably over a period  determined at time of grant and generally
   expire 10 years from the grant date.

   Effective  January 1, 2006, the Company's Plan is accounted for in accordance
   with the  recognition  and  measurement  provisions of Statement of Financial
   Accounting  Standards  ("FAS") No. 123 (revised  2004),  Share-Based  Payment
   ("FAS  123(R)"),  which  replaces  FAS No. 123,  Accounting  for  Stock-Based
   Compensation,  and supersedes Accounting Principles Board Opinion ("APB") No.
   25,  Accounting for Stock Issued to Employees,  and related  interpretations.
   FAS 123 (R)  requires  compensation  costs  related  to  share-based  payment
   transactions,  including  employee  stock  options,  to be  recognized in the
   financial  statements.  In addition,  the Company adheres to the guidance set
   forth within  Securities  and Exchange  Commission  ("SEC") Staff  Accounting
   Bulletin  ("SAB") No. 107,  which  provides the Staff's  views  regarding the
   interaction between SFAS No. 123(R) and certain SEC rules and regulations and
   provides  interpretations  with  respect  to  the  valuation  of  share-based
   payments for public companies.

   Prior to January 1, 2006, the Company  accounted for similar  transactions in
   accordance  with APB No. 25 which  employed  the  intrinsic  value  method of
   measuring  compensation  cost.  Accordingly,  compensation  expense  was  not
   recognized  for fixed  stock  options  if the  exercise  price of the  option
   equaled or exceeded the fair value of the underlying stock at the grant date.



                                      -7-


   While FAS No. 123 encouraged recognition of the fair value of all stock-based
   awards on the date of grant as expense  over the  vesting  period,  companies
   were  permitted  to continue  to apply the  intrinsic  value-based  method of
   accounting prescribed by APB No. 25 and disclose certain pro-forma amounts as
   if the fair value  approach  of SFAS No. 123 had been  applied.  In  December
   2002, FAS No. 148,  Accounting for  Stock-Based  Compensation-Transition  and
   Disclosure,  an amendment of SFAS No. 123, was issued,  which, in addition to
   providing  alternative  methods of transition  for a voluntary  change to the
   fair  value  method of  accounting  for  stock-based  employee  compensation,
   required more prominent pro-forma  disclosures in both the annual and interim
   financial statements. The Company complied with these disclosure requirements
   for all applicable periods prior to January 1, 2006.

   In adopting FAS 123(R), the Company applied the modified prospective approach
   to transition. Under the modified prospective approach, the provisions of FAS
   123 (R) are to be applied to new awards and to awards modified,  repurchased,
   or cancelled after the required  effective date.  Additionally,  compensation
   cost for the portion of awards for which the  requisite  service has not been
   rendered  that are  outstanding  as of the required  effective  date shall be
   recognized  as the  requisite  service is rendered  on or after the  required
   effective  date.  The  compensation  cost for that portion of awards shall be
   based on the  grant-date  fair value of those awards as calculated for either
   recognition or pro-forma disclosures under FAS 123.

   As a result of the  adoption of FAS 123 (R),  the  Company's  results for the
   three  month  and  nine  month  period  ended   September  30,  2006  include
   share-based  compensation expense totaling approximately $76,392 and $462,908
   respectively.  Such amounts have been included in the consolidated statements
   of income within  general and  administrative  expenses.  Stock  compensation
   expense  recorded  under  APB  No.  25  in  the  consolidated  statements  of
   operations  for the three  months and nine months  ended  September  30, 2005
   totaled $0.

   Stock  option  compensation  expense in 2006 is the  estimated  fair value of
   options granted amortized on a straight-line basis over the requisite service
   period for the entire portion of the award.

   The weighted  average  estimated  fair value of stock options  granted in the
   three  months and nine  months  ended  September  30, 2006 was $.54 and $.61,
   respectively.  The weighted  average  estimated  fair value of stock  options
   granted in the three months and nine months ended September 30, 2005 was $.50
   and $.51,  respectively.  The fair  value of options at the date of grant was
   estimated  using the  Black-Scholes  option pricing  model.  During 2006, the
   Company took into  consideration  the guidance  under SFAS 123(R) and SAB No.
   107 when reviewing and updating assumptions. The expected volatility is based
   upon historical  volatility of our stock and other contributing  factors. The
   expected term is based upon  observation of actual time elapsed  between date
   of  grant  and  exercise  of  options  for  all  employees.  Previously  such
   assumptions were determined based on historical data.

   The  assumptions  made in  calculating  the fair  values  of  options  are as
follows:




                                       Three Months Ended                       Nine Months Ended
                                          September 30,                            September 30,
                               --------------------------------------   --------------------------------------
                                      2006                2005                2006                 2005
                               -----------------    -----------------   -----------------    -----------------
                                                                                        
Expected   term  (in                  10                   10                  10                   10
years)

Expected volatility                  179%                 200%                193%                 200%

Expected    dividend
yield                                  0%                   0%                  0%                   0%

Risk-free   interest
rate                                2.80%                2.80%               2.80%                2.80%




   The following table addresses the additional  disclosure  requirements of FAS
   123(R) in the period of  adoption.  The table  illustrates  the effect on net
   income and earnings per share as if the fair value recognition  provisions of
   FAS No. 123 had been applied to all  outstanding  and unvested  awards in the
   prior year comparable period.


                                      -8-





                                                                         Three Months
                                                                            Ended               Nine Months Ended
                                                                      September 30, 2005        September 30, 2005
                                                                     ----------------------    --------------------
                                                                                             
Net loss, as reported                                                  $   (575,351)               $(1,218,087)

Add: Stock based compensation included in
reported net income                                                               -                         -

Deduct: Total stock based compensation
expense determined under the fair value
based method for all awards (no tax effect)                                 (49,553)                   (85,005)

                                                                     ----------------------    ------------------------
Pro forma net loss                                                     $   (624,904)               $(1,303,092)
                                                                     ======================    ========================
Net loss per share:
Basic, as reported                                                        ($0.11)                      ($0.28)
Basic, proforma                                                           ($0.12)                      ($0.30)





                                                                    Weighted Average    Weighted Average
                                                                   Exercise Price Per      Remaining        Aggregate Intrinsic
                                                Number of Shares          Share         Contractual Term          Value
                                               ------------------- ------------------ ------------------   ---------------------
Stock Options
                                                                                               
Outstanding at December 31, 2005                         1,788,500         $0.68

Granted                                                  1,182,500         $0.86
Exercised

Forfeited/expired                                         (50,000)         $0.60
                                               -------------------
Outstanding at September 30, 2006                        2,921,000         $0.76              8.74             $1,051,357
                                               ===================
Vested and Exercisable at September 30, 2006             1,990,167         $0.68              7.00             $  729,744
                                               ===================




                                      -9-



   As  of  September  30,  2006,  there  was $  534,522  of  total  unrecognized
   compensation costs related to unvested stock option awards which are expected
   to vest over a weighted average life of .67 years.



                                                                            Weighted
                                                                            Average
                                                                            Grant Date
                                                                 Options    Fair Value
                                                               -----------  ----------


                                                                     
                  Nonvested at December 31, 2005                   580,000     $0.50
                  Granted                                        1,182,500     $0.58
                  Vested                                          (781,667     $0.57
                  Forfeited                                        (50,000     $0.50
                                                               -----------
                  Nonvested at September 30, 2006                  930,833     $0.57
                                                               ===========



   The total fair value of shares  vested  during  the nine month  period  ended
   September 30, 2006 was $418,591.

   On June 2, 2006 the Company  accelerated  the vesting  dates of 525,000 stock
   options  granted to certain  officers and senior  staff of the  Company.  The
   Company also adopted an Executive Officer  Compensation Plan, effective as of
   June 2,  2006,  in  connection  with a a purchase  agreement  for the sale of
   4,724,999  shares  of the  Company's  Common  Stock to  seventeen  accredited
   investors,  with and pursuant to the letter agreements each officer agreed to
   be bound by the  Executive  Officer  Compensation  Plan.  In  addition to the
   conversion of accrued salary,  the letter agreements  provide for a reduction
   by 25% in base  salary  for each  officer  and the  granting  of  options  to
   purchase shares of Common Stock under the Company's 2003 Equity Participation
   Plan which become  exercisable  upon the Company  achieving  certain  revenue
   milestones.



NOTE 5 - NOTES PAYABLE

   On March 17,  2003,  the Company  commenced a private  placement  offering to
   raise up to  $250,000 in 6-month  promissory  notes in  increments  of $5,000
   bearing interest at 15% per annum.  Only selected  investors which qualify as
   "accredited  investors" as defined in Rule 501(a) under the Securities Act of
   1933,  as amended,  were eligible to purchase  these  promissory  notes.  The
   Company raised the full $250,000  through the sale of such promissory  notes,
   resulting in net proceeds to the Company of $225,000,  net of offering costs.
   The notes contain a default  provision  which raises the interest rate to 20%
   if the  notes  are not paid  when  due.  As of June  30,  2006,  $90,000  was
   converted into 153,000  shares of the Company's  Common Stock and $95,000 has
   been  repaid  and  the  remaining  balance  of  $65,000  was  paid in full in
   September, 2006.

   In August 2004, the Company sold 30 day 20% notes in the amount of $55,000 to
   two  accredited  investors to fund current  operations.  As of September  30,
   2006,  $30,000 of these notes has been paid and $25,000 converted into 42,500
   shares of the Company's  Common Stock.  All interest  payments have been paid
   timely.  In December  2004,  the Company  sold four notes to four  accredited
   investors totaling $100,000 with interest rates that range from 8% to 20%. As
   of September  30, 2006,  $15,000 has been repaid and $85,000  converted  into
   144,500  shares of the Company's  Common Stock,  and as of September 30, 2006
   there are no amounts due. All interest payments have been made timely.

   In March 2005, the Company sold a 30 day 8% note in the amount of $17,000, in
   August 2005, an 8% note in the amount of $10,000 and in September  2005,  two
   8% notes in the amounts of $6,000 and $15,000 to its then  President and then
   CEO,  totaling $48,000 and were all due on demand. In January 2006, all notes
   were repaid. The interest on these notes was made timely.

                                      -10-


   On December 30, 2005,  the Company sold  $250,000 of  convertible  nine month
   Promissory  Notes  which bear 9% simple  interest  with net  proceeds  to the
   Company of $220,000.  These  convertible notes were sold in connection with a
   subscription  agreement  between the Company and certain  investors  in which
   Westpark  Capital,  Inc.  ("Westpark")  acted as the  placement  agent.  (The
   convertible  notes and warrants sold in December,  2005 and January,  2006 in
   the  transaction in which Westpark acted as the placement  agent is sometimes
   referred to here in as the "Westpark Private Placement") The Company recorded
   a debt  discount  associated  with the  conversion  feature  in the amount of
   $83,333.  For the three months and nine months ended  September 30, 2006, the
   Company charged $27,575 and $83,333 of the debt discount to interest expense,
   respectively.  The debt  discount  recorded  of  $83,333  does not change the
   amount of cash  required to pay off the principal  value of these  Promissory
   Notes,  at any time during the term,  which was  $250,000 as of June 30, 2006
   and  $50,000  as of  October  31,  2006.  As  part  of the  Westpark  Private
   Placement,  these Promissory Notes have 41,667  detachable  warrants for each
   $25,000  of debt,  which  entitle  the  holder to  purchase  one share of the
   Company's  Common  Stock at a price of $1.20  per  share.  The  warrants  are
   exercisable for a period of three years from the date of the Promissory Note.
   In 2005,  the  Company  recorded  an  expense of $2,573  associated  with the
   warrants as their fair value using the Black Scholes  method.  The Promissory
   Notes convert to the Company's Common Stock at $.60 per share. The Promissory
   Notes are  convertible  at any time into shares of Common Stock at the option
   of the Company  subsequent to the shares  underlying the Promissory Notes and
   the shares  underlying the warrants  registration if the closing price of the
   Common Stock has been at least $1.80 for a period of at least 10  consecutive
   days prior to the date on which notice of  conversion  is sent by the Company
   to the holders of the Promissory Notes. Pursuant to the terms of the WestPark
   Private Placement, the Company agreed to file with the SEC and have effective
   by July 31,  2006, a  registration  statement  registering  the resale by the
   Noteholders in the WestPark  Private  Placement of the shares of Common Stock
   underlying  the  convertible  notes  and the  warrants  sold in the  WestPark
   Private Placement. This registration statement was not made effective by July
   31,  2006 and  certain  additional  rights  have  accrued to the  Convertible
   Promissory Noteholders.  In connection with this event the Company approached
   Convertible  Promissory  Noteholders  with  proposals  to extend  the term or
   convert  their debt  positions  into  Common  Stock under terms that are more
   favorable  than the  subscription  agreement  calls for  (below is a detailed
   description of these  proposals and the amount of debt that has been extended
   or converted into Common Stock).

   In January 2006, the Company sold an additional  $250,000 of convertible nine
   month Promissory Notes which bear 9% simple interest with net proceeds to the
   Company of $223,880 as part of the Westpark  Private  Placement.  The Company
   recorded a debt discount associated with the conversion feature in the amount
   of $129,167.  For the three months and nine months ended  September 30, 2006,
   the Company  charged  $46,994 and  $127,932 of the debt  discount to interest
   expense, respectively. The debt discount recorded of $129,167 does not change
   the  amount  of cash  required  to pay  off  the  principal  value  of  these
   Promissory Notes, at any time during the term, which was $250,000 at June 30,
   2006 and $25,000 at October 31, 2006. These Promissory Notes also have 41,667
   detachable  warrants  for each $25,000 of debt,  which  entitle the holder to
   purchase  one  share of the  Company's  Common  Stock at a price of $1.20 per
   share. The warrants are exercisable for a period of three years from the date
   of the Promissory  Note. The Promissory Notes convert to the Company's Common
   Stock at $.60 per share. The Promissory Notes are convertible at anytime into
   shares of Common Stock at the option of the Company  subsequent to the shares
   underlying  the  Promissory  Notes and the  shares  underlying  the  warrants
   registration if the closing price of the Common Stock has been at least $1.80
   for a  period  of at  least 10  consecutive  days  prior to the date on which
   notice of conversion is sent by the Company to the holders of the  Promissory
   Notes.  Pursuant to the terms of the WestPark Private Placement,  the Company
   agreed  to  file  with  the SEC and  have  effective  by  July  31,  2006,  a
   registration  statement  registering  the  resale by the  Noteholders  in the
   WestPark  Private  Placement  of the shares of Common  Stock  underlying  the
   convertible  notes and the warrants sold in the WestPark  Private  Placement.
   This  registration  statement  was not  filed  on July 31,  2006 and  certain
   additional rights have accrued to the Convertible Promissory Noteholders.  In
   connection  with this event the  Company  approached  Convertible  Promissory
   Noteholders with proposals to extend the term or convert their debt positions
   into Common Stock under terms that are more favorable  than the  subscription
   agreement  calls for. On  September,  2006 the  Company  filed with the SEC a
   registration  statement  registering  the  resale by the  Noteholders  of the
   WestPark  Private  Placement  of the shares of Common  Stock  underlying  the
   convertible  promissory  notes and the warrants sold in the WestPark  Private
   Placement, this registration statement became effective on November 6, 2006.

                                      -11-


   Pursuant to the terms of the WestPark Private  Placement,  the Company agreed
   to file with the SEC and have  effective  by July 31,  2006,  a  registration
   statement  registering the resale by the Noteholders in the WestPark  Private
   Placement of the shares of Common Stock underlying the convertible promissory
   notes and the warrants sold in the WestPark Private  Placement.  In the event
   the  Company  does not do so,  (i) the  conversion  price of the  convertible
   promissory  notes is  reduced by 5% each  month,  subject to a floor of $.40;
   (ii) the exercise price of the warrants is reduced by 5% each month,  subject
   to a floor of $1.00 and (iii) the  warrants  may be  exercised  pursuant to a
   cashless  exercise  provision.  The  Company  did not have  the  registration
   statement  effective by July 31, 2006 and requested  that the  Noteholders in
   the  WestPark  Private  Placement  extend the date by which the  registration
   statement is required to be effective  until  February 28, 2007.  The Company
   also offered to the  Noteholders  the option of (A) extending the term of the
   convertible  note for an  additional  four months from the  maturity  date in
   consideration  for which (i) the Company  shall issue to the  Noteholder  for
   each  $25,000 in  principal  amount of the  convertible  note 5,682 shares of
   unregistered  Common Stock;  and (ii) the exercise price per warrant shall be
   reduced  from $1.20 to $.80,  or (B)  converting  the  convertible  note into
   shares  of the  Company's  Common  Stock in  consideration  for which (i) the
   conversion  price per  conversion  share  shall be reduced to $.44;  (ii) the
   Company shall issue to the Noteholder for each $25,000 in principal amount of
   the Note, 11,364 shares of Common Stock; (iii) the exercise price per warrant
   shall be reduced from $1.20 to $.80;  and (iv) a new warrant  shall be issued
   substantially  on the same  terms as the  original  Warrant  to  purchase  an
   additional 41,667 shares of Common Stock for each $25,000 in principal amount
   of the convertible  note at an exercise price of $.80 per share.  Pursuant to
   this,  the  Noteholder  also was  asked to waive  any and all  penalties  and
   liquidated  damages  accumulated as of the date of the agreement.  This offer
   was  terminated  on August 31, 2006.  By August 31, 2006  Noteholders  owning
   $237,500  of the  $500,000  of  convertible  promissory  notes had  agreed to
   convert the  convertible  note into shares of the Company's  Common Stock for
   consideration  described  above  and  Noteholders  holding  $162,500  of  the
   $500,000 of convertible promissory notes had agreed to extend the term of the
   convertible  note for an  additional  four months from the maturity  date for
   consideration  described  above.  The Company issued 539,772 shares of Common
   Stock as the result of the conversion of $237,500 of  convertible  promissory
   notes with a fair value of  $275,568  and 107,954  shares of Common  Stock as
   consideration  for  early  conversion  of such  notes  with a fair  value  of
   $55,115.  In addition,  the Company issued 395,833 warrants with a fair value
   of  $221,360  for  Noteholders  that agreed to an early  conversion  of their
   convertible  promissory  notes. The Company also recorded a charge of $31,221
   as the value associated with the repricing of warrants  originally  issued in
   December,  2005.  Amounts  in  excess  of the face  value of the  convertible
   promissory  notes, the  consideration  tendered for early conversion of these
   notes,  the  fair  value  of the  warrants  issued  as the  result  of  early
   conversion  and the repricing of warrants have been accounted for as interest
   expense.  The Company  issued 36,932 shares of Common Stock as  consideration
   for extending the term of the convertible notes for an additional four months
   with a fair value of $21,023.  The fair value of this  Common  Stock has been
   accounted for as interest expense.

   In September,  2006 a new offer was extended to the remaining  Noteholders to
   convert the  convertible  note into shares of the  Company's  Common Stock in
   consideration  for which (i) the conversion  price per conversion share shall
   be reduced to $.44; (ii) the exercise price per warrant shall be reduced from
   $1.20 to $.80 and (iii) a new warrant  shall be issued  substantially  on the
   same terms as the original Warrant to purchase an additional 41,667 shares of
   Common Stock for each $25,000 in principal  amount of the convertible note at
   an exercise  price of $.80 per share.  Pursuant to this,  the  Noteholder was
   asked to waive any and all penalties and liquidated damages accumulated as of
   the date of the agreement.  By September 30, 2006 Noteholders owning $125,000
   convertible  promissory  notes  agreed to convert the  convertible  note into
   shares of the Company's Common Stock for  consideration  described above. The
   Company  issued 284,090 shares of Common Stock with a fair value of $232,954.
   In addition, the Company issued 208,334 warrants with a fair value of $81,721
   for  Noteholders  that  agreed to an early  conversion  of their  convertible
   promissory  notes. The Company also recorded a charge of $31,221 as the value
   associated  with the  repricing  of warrants  originally  issued in December,
   2005.  Amounts  in excess  of the face  value of the  convertible  promissory
   notes,  the  consideration  tendered for early conversion of these notes, the
   fair value of the warrants  issued as the result of early  conversion and the
   repricing of warrants have been accounted for as interest expense.

   In connection  with the NS California  acquisition,  the Company assumed a 6%
   note due to Tom Hirose,  a former  employee of NS California in the amount of
   $15,812.  As of September 30, 2006, $1,312 remains unpaid.  Payments are made
   in the amount of $1,500 per month and will  continue  until all  amounts  due
   including interest are paid.

   On May 17,  2006,  the Company  sold an 8%  promissory  note in the amount of
   $20,000 due on demand to Robin  Smith,  the  Company's  then  Chairman of the
   Advisory Board. This promissory note was paid off on June 2, 2006.

   The Company has  financed  certain  insurance  polices and has notes  payable
   balance due at September 30, 2006 of $78,654 related to these policies. These
   notes require monthly payments and mature in less than one year.

                                      -12-



NOTE 6 - SERIES "A" MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK

   The Certificate of Designations  for the Company's  Series A $.07 Convertible
   Preferred Stock ("Series A Preferred  Stock") provided that at any time after
   December  1, 1999 any  holder of Series A  Preferred  Stock may  require  the
   Company to redeem his shares of Series A Preferred  Stock (if there are funds
   with  which the  Company  may  legally  do so) at a price of $1.00 per share.
   Notwithstanding the foregoing redemption provisions,  if any dividends on the
   Series A Preferred  Stock are past due, no shares of Series A Preferred Stock
   may be  redeemed  by the Company  unless all  outstanding  shares of Series A
   Preferred  Stock  are  simultaneously  redeemed.  The  holders  of  Series  A
   Preferred  Stock may convert  their  Series A Preferred  Stock into shares of
   Common Stock of the Company at a price of $5.20 per share. On March 17, 2006,
   the  stockholders  of the  Company  voted  to  approve  an  amendment  to the
   Certificate of  Incorporation  which permits the Company to issue in exchange
   for all  681,171  shares  of Series A  Preferred  Stock  outstanding  and its
   obligation to pay $538,498 (or $.79 per share) in accrued dividends  thereon,
   a total of 544,937 shares of Common Stock (eight tenths (.8) shares of Common
   Stock per share of Series A Preferred Stock).  Pursuant thereto, at September
   30, 2006, all  outstanding  shares of Series A Preferred Stock were cancelled
   and converted into Common Stock. Therefore at September 30, 2006 and December
   31,  2005,  there  were 0 and  68,117  shares  of  Series A  Preferred  Stock
   outstanding.


NOTE 7 - STOCKHOLDERS' EQUITY

  (a) Common Stock:

   In January  2006,  the Company  issued  76,500  shares of its Common Stock in
   exchange for $45,000 of notes payable. In addition, the Company issued 25,000
   shares of its Common  Stock to Westpark as  additional  compensation  for its
   role as placement agent in the Westpark Private Placement.  The fair value of
   these shares was $22,750 which was charged to expense. In connection with the
   acquisition of certain  assets of NeoStem,  the Company issued 200,000 shares
   of its Common Stock to NeoStem. An additional 200,000 shares of the Company's
   Common Stock are being held in escrow  pending any potential  claims that may
   be made in connection  with the NeoStem  transaction  to be released one year
   from the closing  less any shares  reclaimed  due to amounts  paid in cash in
   lieu of stock.  The Company  issued 100,000  additional  shares of its Common
   Stock in escrow pending the approval of the license for the  laboratory  used
   for the collection of stem cells.  The agreement calls for 1,667 shares to be
   forfeited each day the license is not obtained past February 15, 2006, with a
   maximum of 100,000 shares of Common Stock subject to forfeiture.  The license
   was obtained in May, 2006 and  therefore the Company has notified  NeoStem of
   the  requirement  that  the  100,000  shares  be  forfeited  to the  Company.
   Subsequent  to the closing of the  NeoStem  transaction,  the Company  issued
   201,223 shares of its Common Stock in payment of  obligations  assumed by the
   Company. In certain cases, the Company issued shares with a fair market value
   on the date of issuance of $98,600 which was greater than the debt being paid
   and therefore recorded additional expense of $28,344.

   In March 2006,  the Company  sold 60,227  shares of its Common  Stock to five
   accredited  investors at a per share price of $.44  resulting in net proceeds
   to the Company of $26,500.

   In April and May 2006 the Company sold 351,319  shares of its Common Stock to
   eleven  accredited  investors  at a per share price of $.44  resulting in net
   proceeds to the Company of $154,600

   In May 2006,  the  Company  entered  into an advisory  agreement  with Duncan
   Capital Group LLC ("Duncan").  Pursuant to the advisory agreement,  Duncan is
   providing to the Company on a non-exclusive "best efforts" basis, services as
   a  financial  consultant  in  connection  with any equity or debt  financing,
   merger,  acquisition as well as with other financial  matters.  In return for
   these  services,  the Company is paying to Duncan a monthly  retainer  fee of
   $7,500, 50% of which may be paid by the Company in shares of its Common Stock
   valued  at  fair  market  value  and   reimbursing   it  for  its  reasonable
   out-of-pocket  expenses in an amount not to exceed  $12,000.  Pursuant to the
   advisory agreement,  Duncan also agreed, subject to certain conditions,  that
   it or one of its affiliated entities would act as lead investor in a proposed
   private placement (the "Duncan Private  Placement") of shares of Common Stock
   and warrants to purchase shares of Common Stock in an amount that is not less
   than $2,000,000 or greater than $3,000,000.  In consideration  for such role,
   Duncan  received a fee of $200,000 in cash and 240,000  shares of  restricted
   Common Stock. On June 2, 2006, pursuant to the Duncan Private Placement,  the
   Company sold  4,724,999  shares of its Common  Stock to seventeen  accredited
   investors  at a per share  price of $.44  resulting  in gross  proceeds  of $
   2,079,000,  In connection with this  transaction the Company issued 2,362,499
   common stock purchase  warrants to these  seventeen  investors.  These Common
   Stock purchase warrants have a term of 5 years and exercise price of $.80 per
   share.  From the  proceeds of sale of Common Stock a fee of $200,000 was paid
   to Duncan and 240,000  Common  shares were issued to Duncan.  In addition Dr.
   Robin Smith was paid a fee of $100,000 and 100,000  Common shares were issued
   to her in connection  with an Advisory  Agreement dated September 14, 2005 as
   amended by the  Supplement to Advisory  Agreement  dated January 18, 2006 and
   Dr. Smith's employment agreement with the Company dated June 2, 2006.


                                      -13-


   On June 2, 2006 certain  employees and members of senior management agreed to
   take common stock as the net pay on $278,653 of unpaid salary that dated back
   to 2005.  This resulted in the  issuances of 379,982  shares of common stock,
   valued at $167,192,  or $.44 per share,  the balance of the unpaid salary was
   used to pay the withholding taxes which are associated with those earnings.

   On June 2,  2006  Dr.  Robin  Smith  was  appointed  Chairman  and CEO of the
   Company.  In connection with Dr. Smith's appointment 200,000 shares of common
   stock were  issued to Dr.  Smith  valued at $88,000  which was  reflected  as
   compensation  expense in the three months  ended June 30, 2006.  In addition,
   Dr. Smith was granted common stock options to purchase  540,000 shares of the
   Company's  common  stock,  which 300,000  option  shares vested  immediately,
   120,000 option shares vest on the first anniversary of the effective date and
   120,000 option shares vest on the second  anniversary of the effective  date.
   The exercise price of the options are (i) $.53 as to the first 100,000 option
   shares,  (ii) $.80 as to the second 100,000 option shares,  (iii) $1.00 as to
   the third 100,000  option  shares,  (iv) $1.60 as to the next 120,000  option
   shares, and (v) $2.50 as to the balance.

   In July and August 2006, the Company sold an aggregate of 3,977,273 shares of
   Common  Stock  to 34  accredited  investors  at a per  share  price  of  $.44
   resulting in gross proceeds to the Company of $1,750,000.  In July and August
   2006,  the Company  issued an aggregate  of 83,405  shares of Common Stock in
   conversion  of an  aggregate  of $40,657 in accounts  payable owed to certain
   vendors.  The per  share  conversion  price  ranged  from  $.44 to  $.56.  In
   addition,  in August 2006,  the Company issued 131,759 shares of Common Stock
   in payment for services  rendered  equal to $77,840,  at a per share price of
   $.59.

   In July and August 2006,  in  connection  with the offer to  Noteholders  for
   early conversion of the Convertible  Promissory Notes of the WestPark Private
   Placement,  the Company  issued 539,772 shares of Common Stock at a per share
   price of $.51 and 107,954 shares of Common Stock as  consideration  for early
   conversion of such notes with a per share price of $.51

   In July 2006, in connection  with the offer to Noteholders  for the extension
   of due dates of the  Convertible  Promissory  Notes of the  WestPark  Private
   Placement,  the Company issued 36,932 shares of Common Stock with a per share
   price of $.57.

In  September  2006,  in  connection  with the  offer to  Noteholders  for early
conversion  of  the  Convertible   Promissory  Notes  of  the  WestPark  Private
Placement,  the Company  issued  284,090 shares of Common Stock with a per share
price of $.82.

 (b) Warrants:

   The Company has issued  Common Stock  purchase  warrants from time to time to
   investors in private placements, certain vendors, underwriters, and directors
   and officers of the Company.  A total of 6,117,219 shares of Common Stock are
   reserved for issuance upon exercise of  outstanding  warrants as of September
   30, 2006 at prices ranging from $0.50 to $1.20 and expiring through September
   2011. In connection  with the September  2003 equity private  placement,  the
   Company issued a 5 year warrant to purchase 28,250 shares of its Common Stock
   at an  exercise  price of $1.20 per share to its  retained  placement  agent,
   Robert M.  Cohen &  Company.  The  warrant  contains  piggyback  registration
   rights.  From August 2004 through  January 20, 2005, the Company issued three
   year  warrants  to purchase a total of 15,000  shares of its Common  Stock at
   $.50 per share to  Consulting  For  Strategic  Growth,  Ltd.,  the  Company's
   investor  relations  firm. On September 14, 2005,  the Company  issued 24,000
   Common Stock  purchase  warrants to its then Chairman of its Advisory  Board,
   Dr. Robin Smith.  These  warrants were scheduled to vest at the rate of 2,000
   per month  beginning  with  September 14, 2005. The vesting of these warrants
   was  accelerated  so that  they  became  immediately  vested  on June 2, 2006
   pursuant to Dr.  Smith's  employment  agreement.  Each  warrant  entitles the
   holder to purchase one share of the Company's Common Stock at a price of $.80
   per share.  The warrant  expires three years from issuance.  In December 2005
   and January  2006,  the Company  issued an aggregate of 458,333  Common Stock
   purchase warrants, in each period, to the investors and placement agent. Each
   warrant  entitles the holder to purchase one share of Common Stock at a price
   of $1.20 per share for a period of three  years.  In March 2006,  the Company
   issued 12,000 Common Stock  purchase  warrants to Healthways  Communications,
   Inc.,  the Company's  marketing  consultants.  These  warrants vest 2,000 per
   month  beginning  March 2006 and entitle the holder to purchase  one share of
   Common  Stock at a price of $1.00 per share for a period of three  years.  In
   2006 the Healthways  Communications,  Inc. agreement was terminated and 4,000
   Common Stock purchase warrants issued to Healthways Communications, Inc. were
   cancelled.  On June 2, 2006,  pursuant to the Duncan Private  Placement,  the
   Company sold  4,724,999  shares of its Common  Stock to seventeen  accredited
   investors  at a per  share  price  of $.44  resulting  in gross  proceeds  of
   $2,079,000,  In connection with this transaction the Company issued 2,362,499
   common stock purchase  warrants to these  seventeen  investors.  These common
   stock purchase warrants have a term of 5 years and exercise price of $.80 per
   share.

                                      -14-


   In connection  with the July and August sale of common stock to 34 accredited
   investors the Company issued 1,988,637 Common Stock purchase  warrants with a
   term of five years and per share exercise price of $.80.

   In July and August,  2006, in connection  with the offer to  Noteholders  for
   early conversion of the Convertible  Promissory Notes of the WestPark Private
   Placement,  the Company issued 395,833 warrants.  These common stock purchase
   warrants have a term of three years and exercise price of $.80 per share.

   In August,  2006,  the Company  issued  warrants to purchase an  aggregate of
   170,000  shares of Common  Stock at $0.80  per  share to four  persons  under
   advisory agreements.  Such warrants are each exercisable for three years from
   the date of issue.

   In September,  2006, in connection  with the offer to  Noteholders  for early
   conversion  of the  Convertible  Promissory  Notes  of the  WestPark  Private
   Placement,  the Company issued 208,334 warrants.  These common stock purchase
   warrants have a term of three years and exercise price of $.80 per share.

 (c) Stock Option Plans:

   In February 2003,  the Company  adopted the 2003 Equity  Participation  Plan,
   which was approved by  stockholders  at the Company's  Annual Meeting on July
   24,  2003 and amended by approval of  stockholders  at the  Company's  Annual
   Meeting on July 20, 2005 and  further  amended by the Board of  Directors  on
   October 10, 2006. Under this plan, the Company has reserved 25,000,000 shares
   of common stock for the grant of incentive  stock  options and  non-statutory
   stock  options to  employees  and  non-employee  directors,  consultants  and
   advisors.

   Information with respect to options under the 2003 Equity  Participation Plan
   is summarized as follows:




                                            For the Three Months Ended                  For the Nine Months Ended
                                                September 30, 2006                          September 30, 2006
                                         -------------------------------------    ------------------------------------------
                                              Shares               Prices                Shares                 Prices
                                         -----------------    ----------------    --------------------    ------------------
                                                                                          
Outstanding at beginning of period              2,875,000        $0.30 to $2.50          1,788,500       $0.30 to $1.80

Granted                                            46,000         $0.44 to $.60          1,182,500       $0.44 to $2.50

Expired                                                 -                     -                  -                    -

Cancelled                                               -                                  (50,000)               $0.60
                                         -----------------                           ----------------
Outstanding at end of period                    2,921,000        $0.30 to $2.50          2,921,000       $0.30 to $2.50
                                         =================                           ================



   Options are usually  granted at an exercise  price at least equal to the fair
   value of the common stock at the grant date and may be granted to  employees,
   Directors, consultants and advisors of the Company.

NOTE 8 - COMMITMENTS AND CONTINGENCIES

   On January 20, 2006, Mr. Robert Aholt,  Jr. tendered his resignation as Chief
   Operating Officer of the Company. In connection therewith, on March 31, 2006,
   the Company and Mr. Aholt  entered into a  Settlement  Agreement  and General
   Release (the "Settlement  Agreement").  Pursuant to the Settlement Agreement,
   the Company  agreed to pay to Mr. Aholt the aggregate  sum of $250,000  (less
   applicable  Federal and California  state and local  withholdings and payroll
   deductions),  payable over a period of two years in biweekly  installments of
   $4,807.69  commencing on April 7, 2006,  except that the first payment was in
   the  amount of  $9,615,38.  In the event the  Company  breaches  its  payment
   obligations  under the Settlement  Agreement and such breach remains uncured,
   the full  balance  owed shall  become due.  The  Company  and Mr.  Aholt each
   provided  certain general  releases.  Mr. Aholt also agreed to continue to be
   bound by his  obligations not to compete with the Company and to maintain the
   confidentiality  of Company  proprietary  information.  At September 30, 2006
   $175,581 was due Mr. Aholt pursuant to the terms of the Settlement Agreement.

   In  connection  with the  Company's  acquisition  of the assets of NeoStem on
   January 19, 2006, the Company entered into an employment agreement with Larry
   A. May.  Mr.  May is the former  Chief  Executive  Officer of NS  California.
   Pursuant to Mr. May's employment  agreement,  he is to serve as an officer of
   the  Company  reporting  to the CEO for a term of  three  years,  subject  to
   earlier termination as provided in the agreement.  In return, Mr. May will be
   paid an annual salary of $165,000,  payable in accordance  with the Company's
   standard payroll practices,  will be entitled to participate in the Company's
   benefit  plans  generally  available  to other  executives,  including  a car
   allowance equal to $750 per month and was granted on his commencement date an
   employee stock option under the Company's 2003 Equity  Participation  Plan to
   purchase 15,000 shares of the Company's  Common Stock at a per share purchase
   price  equal  to  $.50,  the  closing  price  of  the  Common  Stock  on  the
   commencement  date,  which  vests as to 5,000  shares of Common  Stock on the
   first, second and third anniversaries of the commencement date. Under certain
   circumstances,  Mr. May is also entitled to a severance  payment equal to one
   year's salary in the event of the early termination of his employment.

                                      -15-


   In connection  with the Company's  acquisition of the assets of NS California
   on January 19, 2006,  the Company  entered into an employment  agreement with
   Denis O.  Rodgerson.  Dr.  Rodgerson is one of the  founders of NeoStem.  Dr.
   Rodgerson's  employment  agreement  is  identical  to  Mr.  May's  employment
   agreement,  except  that (i) its term is one  year;  (ii) he was  granted  an
   option  to  purchase   5,000   shares  of  Common   Stock  under  the  Equity
   Participation  Plan  vesting in its  entirety  after one year;  and (iii) his
   agreement does not contain a provision for severance.

   Certain  employees  and members of senior  management  of the  Company,  as a
   condition of the initial closing under the Securities  Purchase  Agreement in
   the Duncan Private Placement, entered into letter agreements with the Company
   pursuant to which they  converted an aggregate of $278,653 of accrued  salary
   into shares of Common Stock at a per share price of $0.44.  After adjustments
   for applicable  payroll and withholding taxes which were paid by the Company,
   the Company  issued to such  individuals  an aggregate  of 379,982  shares of
   Common Stock. The Company also adopted a Compensation  Plan,  effective as of
   the date of closing of the Securities  Purchase Agreement and pursuant to the
   letter  agreements each officer agreed to be bound by the Compensation  Plan.
   In  addition  to the  conversion  of accrued  salary,  the letter  agreements
   provide for a  reduction  by 25% in base  salary for each  officer  until the
   Company  achieves  certain  milestones,  the  granting of options to purchase
   shares of Common Stock under the  Company's  2003 Equity  Participation  Plan
   (the "2003 EPP") which become  exercisable upon the Company achieving certain
   revenue milestones and the acceleration of the vesting of certain options and
   restricted shares held by the officers.

   On May 26, 2006,  the Company  entered into an employment  agreement with Dr.
   Robin L. Smith (the "Employment Agreement"), pursuant to which Dr. Smith will
   serve as the  Chief  Executive  Officer  of the  Company  for a period of two
   years,  which term shall be renewed  for  successive  one-year  terms  unless
   otherwise  terminated by Dr. Smith or the Company.  The effective date of the
   Employment  Agreement was June 2, 2006, the date of the initial closing under
   the Duncan  Private  Placement.  Dr.  Smith  shall  receive a base  salary of
   $180,000 per year,  which shall be increased to $236,000 after the first year
   anniversary of the effective date of the Employment Agreement. If the Company
   raises an aggregate of $5,000,000  through equity or debt financing (with the
   exception of the financing under the Duncan Private  Placement),  Dr. Smith's
   base salary shall be raised to $275,000. Dr. Smith shall also be eligible for
   an annual bonus  determined by the Board, a car allowance of $1,000 per month
   and variable  life  insurance  with  payments not to exceed $1,200 per month.
   Pursuant to the Employment Agreement, Dr. Smith's advisory agreement with the
   Company, as supplemented,  was terminated, except that (i) the vesting of the
   warrant to purchase  24,000  shares of Common Stock  granted  there under was
   accelerated  so that the warrant became fully vested as of the effective date
   of the employment  agreement,  (ii) Dr. Smith  received  $100,000 in cash and
   100,000  shares upon the  initial  closing of the Duncan  Private  Placement,
   (iii) if an aggregate of at least  $3,000,000  is raised and/or other debt or
   equity  financings  prior to August 15,  2006,  Dr.  Smith  shall  receive an
   additional  payment of $50,000,  (iv) a final  payment of $3,000  relating to
   services rendered in connection with Dr. Smith's advisory agreement, was paid
   at the  closing  of the Duncan  Private  Placement  and (v) all  registration
   rights provided in the advisory agreement shall continue in effect.  Upon the
   effective date of the Employment  Agreement,  Dr. Smith was awarded under the
   Company's  2003 Equity  Participation  Plan 200,000 shares of Common Stock of
   the Company,  and options to purchase  540,000 shares of Common Stock,  which
   options  expire ten years from the date of grant.  On August  30,  2006,  the
   milestone set forth in (iii) was achieved.  Dr. Smith elected to have $30,000
   of this amount  distributed to certain employees of the Company including its
   Chief  Financial  Officer and General Counsel in recognition of their efforts
   on behalf of the Company. Dr Smith was paid the remaining $20,000.

                                      -16-


NOTE 9 - ACQUISITION OF NS CALIFORNIA

   On January 19, 2006 the Company  consummated the acquisition of the assets of
   NS California Inc.,("NS  California")relating  to NS California's business of
   collecting  and  storing  adult stem  cells,  issuing  400,000  shares of the
   Company's  Common  Stock with a value of $200,000.  In addition,  the Company
   assumed  certain  liabilities of NS California  which totaled  $476,972.  The
   underlying  physical  assets  acquired  from NS  California  were  valued  at
   $109,123  resulting in the recognition of goodwill in the amount of $558,169.
   Upon  completion of the  acquisition  the  operations  of NS California  were
   assumed by Phase III and have been  reflected in the  Statement of Operations
   since January 19, 2006.  Effective with the  acquisition,  the business of NS
   California became the principal business of the Company. The Company provides
   adult stem cell processing,  collection and banking services with the goal of
   making stem cell collection and storage widely available, so that the general
   population will have the opportunity to store their own stem cells for future
   healthcare needs.  Presented below is the proforma  information for the three
   and nine months ended  September 30, 2006 and 2005 as if the  acquisition had
   occurred  on January  1, 2005.  The net loss per share for the three and nine
   months  ended  September  30,  2006  gives  effect  to the  shares  issued in
   connection with the acquisition.




                                 Three Months Ended September 30,                 Nine Months Ended September 30,
                            -------------------------------------------    ---------------------------------------------
                                   2006                   2005                    2006                    2005
                            --------------------    -------------------    --------------------    ---------------------
                                                                                            
 Revenue                      $    6,262                 $  8,218               $   18,786              $   28,201

 Net loss                    ($1,807,307)               ($830,130)             ($4,193,196)            ($2,483,852)

 Net loss per share               ($0.11)                  ($0.16)                 ($0.36)                  ($0.57)



NOTE 10 - RELATED PARTIES

   In  connection  with the  acquisition  of NS  California,  an officer  and an
   employee of the Company,  who were then officers of NS  California,  received
   Common Stock in payment of  liabilities  assumed by the  Company.  Larry May,
   Chief Financial  Officer and Denis Rodgerson,  Director of Stem Cell Science,
   received  shares  of Common  Stock in  excess  of the value of the  liability
   assumed by the Company.  In the case of Mr. May, he received  9,615 shares of
   Common Stock  valued at $4,807 in  settlement  of a liability  assumed by the
   Company of $2,884.  The Company recorded an additional  expense of $1,923. In
   the case of Dr.  Rodgerson,  he received 67,523 shares of Common Stock valued
   at $33,761 in  settlement  of a liability  assumed by the Company of $20,257.
   The Company recorded an additional expense of $13,504.

NOTE 11 - INDUSTRY AND GEOGRAPHICAL SEGMENTAL INFORMATION

   On January 19, 2006, the Company  acquired  substantially  all the assets and
   operations  of NS  California,  an adult  stem cell  collection  and  banking
   Company.  The Company,  with this  acquisition,  will have  operations in two
   segments  when  NeoStem  commences  operations.   One  segment  will  be  the
   collection and banking of adult stem cells and the other segment  remains the
   "run off" of its sale of extended  warranties  and service  contracts via the
   Internet,  this "run-off" of warranty and service contracts will continue for
   approximately  seven months.  As of September  30, 2006,  the Company has not
   realized any revenues from the collecting or banking of adult stem cells. The
   Company's operations are conducted entirely in the United States. The Company
   has a "run off" of extended  warranties and service contracts which generated
   a profit for the three  months and nine months  ended  September  30, 2006 of
   $1,795 and $3,585, respectively.

NOTE 12 - SUBSEQUENT EVENTS

   In September,  2006 an offer was extended to the  Noteholders of the WestPark
   Private  Placement  to  convert  the  convertible  note  into  shares  of the
   Company's  Common Stock in  consideration  for which (i) the conversion price
   per  conversion  share shall be reduced to $.44;  (ii) the exercise price per
   warrant  shall be reduced from $1.20 to $.80 and (iii) a new warrant shall be
   issued substantially on the same terms as the original Warrant to purchase an
   additional 41,667 shares of Common Stock for each $25,000 in principal amount
   of the convertible  note at an exercise price of $.80 per share.  Pursuant to
   this,  the  Noteholders  were also asked to waive any and all  penalties  and
   liquidated damages accumulated as of the date of the agreement.  By September
   30, 2006 Noteholders owning $125,000  convertible  promissory notes agreed to
   convert the convertible  notes into shares of the Company's  Common Stock for
   consideration  described above. In October,  2006 Noteholders  owning $62,500
   convertible  promissory  notes  agreed to convert the  convertible  note into
   shares of the Company's Common Stock for consideration described above.


                                      -17-



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

   This  Quarterly  Report on Form 10-Q and the  documents  incorporated  herein
   contain  "forward-looking  statements"  within  the  meaning  of the  Private
   Securities  Litigation  Reform Act of 1995. Such  forward-looking  statements
   involve known and unknown  risks,  uncertainties  and other factors which may
   cause the actual  results,  performance or  achievements  of the Company,  or
   industry  results,  to be  materially  different  from  any  future  results,
   performance  or  achievements  expressed  or implied by such  forward-looking
   statements.  When  used in this  Quarterly  Report,  statements  that are not
   statements of current or historical fact may be deemed to be  forward-looking
   statements.  Without  limiting the  foregoing,  the words  "plan",  "intend,"
   "may," "will," "expect,"  "believe",  "could,"  "anticipate,"  "estimate," or
   "continue"  or  similar   expressions  or  other   variations  or  comparable
   terminology are intended to identify such forward-looking statements. Forward
   looking statements may not be realized due to a variety of factors, including
   but not limited to, the Risk  Factors  described  in Part II, Item 1a of this
   Report and in our annual  report on Form 10-K filed with the  Securities  and
   Exchange  Commission.  All forward looking  statements are qualified in their
   entirety by this  cautionary  note.  Readers are cautioned not to place undue
   reliance on these forward-looking statements, which speak only as of the date
   hereof.  Except as required by law, the Company  undertakes  no obligation to
   update  any   forward-looking   statements,   whether  as  a  result  of  new
   information, future events or otherwise.


GENERAL

   On January 19, 2006 the Company  consummated the acquisition of the assets of
   NS California Inc., a California corporation ("NS California") relating to NS
   California's  business  of  collecting  and  storing  adult  stem  cells.  NS
   California  had been a company to which NeoStem had been  providing  business
   guidance.  Effective  with the  acquisition,  the  business of NS  California
   became the principal business of the Company.  The Company now provides adult
   stem cell processing, collection and banking services with the goal of making
   stem cell  collection  and  storage  widely  available,  so that the  general
   population will have the opportunity to store their own stem cells for future
   healthcare  needs.  The Company also hopes to become the leading  provider of
   adult stem cells for therapeutic use in the burgeoning  field of regenerative
   medicine for potentially  addressing  heart disease,  certain types of cancer
   and other  critical  health  problems.  The Company is utilizing the combined
   NeoStem  and NS  California  management  teams to  develop  and  expand  this
   business.

   Until  the  NS  California  acquisition,  the  business  of the  Company  was
   providing  capital and business  guidance to companies in the  healthcare and
   life  science  industries,  in return for a percentage  of revenues,  royalty
   fees,  licensing  fees  and  other  product  sales of the  target  companies.
   Additionally,  through  September  30,  2002,  the  Company was a provider of
   extended   warranties   and   service   contracts   via   the   Internet   at
   warrantysuperstore.com. The Company is still engaged in the "run off" of such
   extended warranties and service contracts.



RESULTS OF OPERATIONS

   The Company  recognizes  revenue from its warranty service contracts business
   over the life of  contracts  executed.  Additionally,  the Company  purchased
   insurance  to fully  cover any  losses  under the  service  contracts  from a
   domestic  carrier.  The insurance  premium expense and other costs related to
   the sale are amortized ratably over the life of the contracts.

                                      -18-


THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2006 COMPARED TO THREE AND NINE
MONTHS ENDED SEPTEMBER 30, 2005

   The Company  recognized  revenues  from the sale of extended  warranties  and
   service contracts via the Internet of $6,262 and $18,786 for the three months
   and nine months ended September 30, 2006, respectively, as compared to $8,218
   and $28,201 for the three  months and nine months ended  September  30, 2005,
   respectively.  The revenues  generated  in the quarter were derived  entirely
   from  revenues  deferred  over the life of contracts  sold in prior  periods.
   Warranty  revenue will continue to decline as policy periods expire since the
   Company is no longer selling extended warranty contracts. It is expected that
   the recognition of Warranty revenue will end in  approximately  seven months.
   As of September 30, 2006,  the Company has not realized any revenues from the
   NS California acquisition. It is anticipated that limited revenues will begin
   in 2006.  Similarly,  direct costs incurred,  in connection with the extended
   warranty  contracts,  were  $4,467 and  $13,401 for the three and nine months
   ended  September 30, 2006  respectively as compared to $5,750 and $19,770 for
   the three months and nine months ended September 30, 2005, respectively.

   Selling, general and administration expenses increased approximately $461,755
   and  $1,866,394  for the three and nine months  ended  September  30, 2006 as
   compared to the three and nine months ended  September 30, 2005. The increase
   in selling,  general and  administrative  expenses for the three months ended
   September  30,  2006 is  primarily  due to  increases  in payroll and related
   expenses of $60,879,  for  increase  in staff as the result of  acquiring  NS
   California,  legal  expense of  $85.978,  the  compensatory  element of stock
   options issued to staff members in the amount of $76.392,  accounting fees of
   $4,360,  rent  of  $42,734,   marketing  expenses  of  $51,659,   travel  and
   entertainment of $29,989,  website  development  $45,000,  consulting fees of
   $47,365 and insurance  primarily related to NeoStem of $24,848.  The increase
   in selling,  general and  administrative  expenses  for the nine months ended
   September 30, 2006  compared to the nine months ended  September 30, 2005, is
   primarily due to increases in payroll and related  expenses of $285,783,  for
   increase in staff as the result of acquiring NS California,  legal expense of
   $211,714,  and the  compensatory  element  of stock  options  issued to staff
   members and common  stock  issued as a signing  bonus paid to Dr. Robin Smith
   upon being appointed Chairman of the Board and Chief Executive Officer in the
   amount of $462,908 the settlement  with Robert Aholt of $250,000,  investment
   banking consulting of $120,565  insurance  primarily related to the Company's
   new business of $114,942, marketing relating to the Company's new business of
   $93,396, rent of $67,002,  laboratory related expenses of $43,024, consulting
   fees of $56,792,  stock  transfer  fees of $36,744,  website  development  of
   $49,638 and travel and  entertainment  of $58,361  relating to the  Company's
   efforts to develop it new business.

   Interest  expense  increased  approximately  $792,885 and  $1,146,241 for the
   three and nine months ended  September  30, 2006 as compared to the three and
   nine months ended  September 30, 2005.  The increase in interest  expense for
   the three  months  ended  September  30, 2006 is  primarily  due to the early
   conversion of the WestPark  Convertible  Promissory Notes issued in December,
   2005 and January,  2006. In July, The Company offered to WestPark Noteholders
   the  option  of (A)  extending  the  term  of  the  convertible  note  for an
   additional four months from the maturity date in consideration  for which (i)
   the Company shall issue to the investor for each $25,000 in principal  amount
   of the convertible  note 5,682 shares of unregistered  Common Stock; and (ii)
   the exercise  price per warrant  shall be reduced from $1.20 to $.80,  or (B)
   converting the convertible  note into shares of the Company's Common Stock in
   consideration  for which (i) the conversion  price per conversion share shall
   be reduced to $.44;  (ii) the Company  shall issue to the  investor  for each
   $25,000 in principal amount of the Note, 11,364 shares of Common Stock; (iii)
   the exercise  price per warrant shall be reduced from $1.20 to $.80; and (iv)
   a new warrant shall be issued substantially on the same terms as the original
   Warrant to  purchase an  additional  41,667  shares of Common  Stock for each
   $25,000 in principal  amount of the convertible  note at an exercise price of
   $.80 per share.  This offer was  terminated  on August 31, 2006.  The Company
   issued  539,772  shares of Common  Stock as the result of the  conversion  of
   $237,500 of  convertible  promissory  notes with a fair value of $275,568 and
   107,954 shares of Common Stock as consideration  for early conversion of such
   notes with a fair value of $55,115.  In addition,  the Company issued 395,833
   warrants  with a fair value of  $221,360  for  Noteholders  that agreed to an
   early  conversion of their  convertible  promissory  notes.  The Company also
   recorded a charge of $31,221 as the value  associated  with the  repricing of
   warrants  originally issued in December,  2005. Amounts in excess of the face
   value of the convertible  promissory  notes, the  consideration  tendered for
   early conversion of these notes, the fair value of the warrants issued as the
   result of early  conversion and the repricing of warrants have been accounted
   for as interest expense.  The Company issued 36,932 shares of Common Stock as
   consideration  for  extending  the  term  of  the  convertible  notes  for an
   additional four months with a fair value of $21,023. In September, 2006 a new
   offer was extended to the remaining  Noteholders  to convert the  convertible
   note into shares of the Company's Common Stock in consideration for which (i)
   the conversion  price per conversion share shall be reduced to $.44; (ii) the
   exercise  price per warrant  shall be reduced  from $1.20 to $.80 and (iii) a
   new warrant shall be issued  substantially  on the same terms as the original
   Warrant to  purchase an  additional  41,667  shares of Common  Stock for each
   $25,000 in principal  amount of the convertible  note at an exercise price of
   $.80 per share. By September 30, 2006 investors  owning $125,000  convertible
   promissory  notes agreed to convert the  convertible  note into shares of the
   Company's Common Stock for consideration  described above. The Company issued
   284,090  shares of Common Stock with a fair value of  $232,954.  In addition,
   the  Company  issued  208,334  warrants  with a fair  value  of  $81,721  for
   Noteholders  that  agreed  to  an  early  conversion  of  their   convertible
   promissory  notes. The Company also recorded a charge of $31,221 as the value
   associated  with the  repricing  of warrants  originally  issued in December,
   2005.  These  transactions  resulted in  interest  expense of  $727,894.  The
   increase in interest  expense for the nine months ended September 30, 2006 is
   also  primarily  due to the  early  conversion  of the  WestPark  Convertible
   Promissory Notes issued in December,  2005 and January, 2006 and accounts for
   $727,894  of the  increase  in  interest  expense  for the  nine  months.  In
   addition,  the  remainder of the  increase  was the result of debt  discount,
   warrants   issued  and  interest   payments   associated  with  the  WestPark
   Convertible Promissory Notes of $438,364. These increases in interest expense
   were offset by  reductions  in interest  expense  related to the repayment of
   other debt; and the conversion of Series A Preferred Shares to Common Stock.


                                      -19-


   For the reasons  cited above the net loss for the three and nine months ended
   September 30, 2006 of $1,807,307 and  $4,193,956  increased over the net loss
   of $575,351 and $1,218,087 for the three and nine months ended  September 30,
   2005.

LIQUIDITY AND CAPITAL RESOURCES

     The  following  chart  represents  the  net  funds  provided  by or used in
     operating, financing and investment activities for each period indicated:


                                         NINE MONTHS ENDED
                                         -----------------
                             SEPTEMBER 30,              SEPTEMBER 30,
                                  2006                       2005
                                  ----                       ----
Cash used in
  Operating Activities        $ (2,867,684)              $ (477,491)

Cash (used) provided by

  Investing Activities        $    (13,073)              $        -

Cash provided by
  Financing Activities        $  3,712,370               $  460,000

   While the Company incurred a net loss of $4,193,956 for the nine months ended
   September  30,  2006 this loss  resulted in uses of cash of  $2,867,684.  The
   large difference  between  operating loss and cash used in operations was the
   result of a number of  non-cash  expenses  charged to  results of  operations
   including;  common stock,  option and warrant issuances and warrant repricing
   which  were  related  to  services   rendered  and  interest  of  $1,583,923,
   amortization  and depreciation of $230,224 and interest related to the Series
   A  Preferred  of $9,934  which  was  offset by cash  settlements  of  various
   accounts payable, notes payable and accrued liabilities of $429,694.  Uses of
   cash for  operations  also included  additions to prepaid  expenses and other
   current assets of $61,049.

   To meet its cash  requirement  for the nine months ended  September 30, 2006,
   the Company relied on proceeds from the sale of $250,000 of convertible notes
   and  the  sale of  shares  of  Common  Stock  resulting  in net  proceeds  of
   $3,573,068.

   In July,  August and  September,  2006 the Company  took steps to improve its
   financial  position  relative to  outstanding  debt. To that end in July, the
   Company offered to WestPark  Noteholders the option of (A) extending the term
   of the convertible  note for an additional four months from the maturity date
   in  consideration  for which (i) the Company  shall issue to the investor for
   each  $25,000 in  principal  amount of the  convertible  note 5,682 shares of
   unregistered  Common Stock;  and (ii) the exercise price per warrant shall be
   reduced  from $1.20 to $.80,  or (B)  converting  the  convertible  note into
   shares  of the  Company's  Common  Stock in  consideration  for which (i) the
   conversion  price per  conversion  share  shall be reduced to $.44;  (ii) the
   Company  shall issue to the investor for each $25,000 in principal  amount of
   the Note, 11,364 shares of Common Stock; (iii) the exercise price per warrant
   shall be reduced from $1.20 to $.80;  and (iv) a new warrant  shall be issued
   substantially  on the same  terms as the  original  Warrant  to  purchase  an
   additional 41,667 shares of Common Stock for each $25,000 in principal amount
   of the  convertible  note at an exercise price of $.80 per share.  This offer
   was  terminated on August 31, 2006.  This offer resulted in the conversion of
   $237,500 of the $500,000  convertible  promissory  notes to common stock.  In
   addition,  Noteholders of $162,500 of convertible  notes agreed to extend the
   due of their  notes an  additional  four months from the  maturity  date.  In
   September,  2006 a new offer was  extended to the  remaining  Noteholders  to
   convert the  convertible  note into shares of the  Company's  Common Stock in
   consideration  for which (i) the conversion  price per conversion share shall
   be reduced to $.44; (ii) the exercise price per warrant shall be reduced from
   $1.20 to $.80 and (iii) a new warrant  shall be issued  substantially  on the
   same terms as the original Warrant to purchase an additional 41,667 shares of
   Common Stock for each $25,000 in principal  amount of the convertible note at
   an exercise price of $.80 per share. This offer resulted in the conversion of
   $125,000 of the $500,000  convertible  promissory  notes to common stock.  In
   October, 2006 Noteholders owning $62,500 convertible  promissory notes agreed
   to convert the convertible note into shares of the Company's Common Stock. As
   of  October  31,  2006 there were only  $75,000 of the  WestPark  Convertible
   Promissory Note outstanding,  due in February,  2007. The Company's financial
   statements  have been prepared  assuming the Company will continue as a going
   concern.  The Company  currently  has no  operations  and  limited  financial
   resources to pay its current  expenses and  liabilities.  These factors raise
   substantial doubt about the Company's ability to continue as a going concern.
   The  financial  statements do not include any  adjustments  that might result
   from the outcome of this uncertainty.

                                      -20-


INFLATION

   The  Company  does not  believe  that its  operations  have  been  materially
   influenced  by  inflation  for the nine months  ended  September  30, 2006, a
   situation which is expected to continue for the foreseeable future.



                                      -21-


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Not applicable

ITEM 4.  CONTROLS AND PROCEDURES

     (a) During the three month period ended September 30, 2006, our management,
     including the principal  executive officer and principal financial officer,
     evaluated  our  disclosure  controls  and  procedures  (as defined in Rules
     13a-15(e) and 15d-15(e) under the Securities  Exchange Act of 1934) related
     to the recording, processing, summarization and reporting of information in
     our  reports  that we file  with the SEC.  These  disclosure  controls  and
     procedures have been designed to ensure that material  information relating
     to us,  including  our  subsidiaries,  is  made  known  to our  management,
     including  these  officers,  by  other  of our  employees,  and  that  this
     information is recorded, processed,  summarized,  evaluated and recorded as
     applicable,  within the time periods  specified in the SEC rules and forms.
     Due to the inherent  limitations of control systems,  not all misstatements
     may be detected.  These  inherent  limitations  include the realities  that
     judgments in  decision-making  can be faulty and that  breakdowns can occur
     because  of a  simple  error  or  mistake.  Additionally,  controls  can be
     circumvented by the individual acts of some persons, by collusion of two or
     more people, or by the management override of the control. Our controls and
     procedures can only provide  reasonable,  not absolute,  assurance that the
     above objectives have been met.

         (b) Based on their  evaluation as of September 30, 2006,  our principal
     executive  officer and principal  financial officer have concluded that our
     disclosure  controls  and  procedures  (as defined in Rules  13a-15(e)  and
     15d-15(e)  under the  Securities  Exchange  Act of 1934) are  effective  to
     reasonably  ensure that the  information  required to be disclosed by us in
     the reports  that we file or submit  under the  Securities  Exchange Act of
     1934 is  recorded,  processed,  summarized,  and  recorded  within the time
     periods specified in the SEC rules and forms




                                      -22-






                             PHASE III MEDICAL, INC.

                                     PART II

                                OTHER INFORMATION


ITEM 1. LEGAL PROCEEDINGS

None

ITEM 1A. RISK FACTORS

   SALES OF SUBSTANTIAL  AMOUNTS OF OUR COMMON STOCK IN THE OPEN MARKET,  OR THE
   AVAILABILITY OF SUCH SHARES FOR SALE, COULD ADVERSELY AFFECT THE PRICE OF OUR
   COMMON STOCK.

   We had 19,636,799 shares of Common Stock outstanding as of November 13, 2006.
   The following  securities that may be exercised for, or are convertible into,
   shares of our Common  Stock were issued and  outstanding  as of November  13,
   2006:

   o  Options. Stock options to purchase 3,100,998 shares of our Common Stock at
      a weighted average exercise price of approximately $.76 per share.

   o  Warrants.  Warrants to 6,221,387  shares of our Common Stock at a weighted
      average exercise price of approximately $.91 per share.

   o  Convertible Promissory Notes. Notes which will convert into 125,000 shares
      of our Common Stock.

   All the shares of our  Common  Stock  that may be issued  under the  options,
   warrants and convertible promissory notes are currently registered for resale
   with the SEC.



   WE HAVE LIQUIDITY  PROBLEMS AND OUR ABILITY TO CONTINUE AS A GOING CONCERN IS
   UNCERTAIN, WHICH MAY AFFECT OUR ABILITY TO RAISE CAPITAL.

   At  September  30,  2006,  we had a cash  balance of  $1,320,486  and working
   capital of $851,135.  Our  auditors,  Holtz  Rubenstein  Reminick  LLP,  have
   expressed  substantial doubt about our ability to continue as a going concern
   based on our lack of liquidity  combined  with our history of losses,  and it
   will be more  difficult  for us to  raise  capital  on  favorable  terms as a
   result. Our financial  statements do not reflect any adjustments  relating to
   the doubt of our ability to continue as a going concern. We have from time to
   time  raised  capital  for our  activities  through  the  sale of our  equity
   securities and promissory notes. Such capital raising activities are enabling
   us to pursue our business  plan and grow our adult stem cell  collection  and
   storage business,  including expanding marketing and sales activities as well
   as pay certain of our outstanding liabilities.  Our financial condition still
   raises  substantial  doubt about our  ability to operate as a going  concern.
   Substantial additional financing is needed.

   WE MAY BE FORCED TO  UNDERTAKE  LENGTHY  AND COSTLY  EFFORTS TO BUILD  MARKET
   ACCEPTANCE  OF OUR  STEM  CELL  STORAGE  SERVICES,  THE  SUCCESS  OF WHICH IS
   CRITICAL TO OUR PROFITABILITY.  THERE CAN BE NO ASSURANCE THAT THESE SERVICES
   WILL GAIN MARKET ACCEPTANCE.

   We anticipate that service fees from the processing and storage of stem cells
   will  comprise a  substantial  majority  of our  revenue  in the future  and,
   therefore,  our future success depends on the successful and continued market
   acceptance of this service.  Broad use and acceptance of our service requires
   marketing  expenditures  and education and awareness of consumers and medical
   practitioners  who,  under  present law,  must order stem cell  collection on
   behalf of a potential customer.  The time and expense required to educate and
   build   awareness  of  our  services  and  its   potential   benefits   could
   significantly  delay market  acceptance and our ultimate  profitability.  The
   successful  commercialization  of our  services  will  also  require  that we
   satisfactorily  address  the  concerns of medical  practitioners  in order to
   avoid potential resistance to recommendations for our services and ultimately
   reach our potential  consumers.  No assurances can be given that our business
   plan  and  marketing  efforts  will  be  successful,  that we will be able to
   commercialize  our services,  or that there will be market  acceptance of our
   services or clinical  acceptance of our services by physicians  sufficient to
   generate any material revenues for us.


                                      -23-


   ETHICAL  AND OTHER  CONCERNS  SURROUNDING  THE USE OF STEM CELL  THERAPY  MAY
   INCREASE THE REGULATION OF OR NEGATIVELY  IMPACT THE PUBLIC PERCEPTION OF OUR
   STEM CELL BANKING SERVICES, THEREBY REDUCING DEMAND FOR OUR SERVICES.

   The use of  embryonic  stem cells for research and stem cell therapy has been
   the subject of debate  regarding  related  ethical,  legal and social issues.
   Although our business only utilizes adult stem cells and does not involve the
   more  controversial  use of embryonic  stem cells,  the use of other types of
   human stem cells for therapy  could give rise to similar  ethical,  legal and
   social issues as those associated with embryonic stem cells. Additionally, it
   is possible  that our  business  could be  negatively  impacted by any stigma
   associated  with  the use of  embryonic  stem  cells if the  public  fails to
   appreciate  the  distinction  between the use of adult versus  embryonic stem
   cells.  The commercial  success of our business will depend in part on public
   acceptance of the use of stem cell therapy, in general, for the prevention or
   treatment of human  diseases.  Public  attitudes  may be influenced by claims
   that stem cell  therapy is unsafe or  unnecessary,  and stem cell therapy may
   not gain the  acceptance  of the  public  or the  medical  community.  Public
   pressure or adverse  events in the field of stem cell  therapy that may occur
   in the  future  also may  result in greater  governmental  regulation  of our
   business creating increased expenses and potential regulatory delays relating
   to the approval or licensing of any or all of the  processes  and  facilities
   involved in our stem cell banking services. In the event that the use of stem
   cell therapy  becomes the subject of adverse  commentary  or  publicity,  our
   business  could be  adversely  affected  and the market  price for our common
   stock could be significantly harmed.

   WE OPERATE IN A HIGHLY REGULATED ENVIRONMENT,  AND OUR FAILURE TO COMPLY WITH
   APPLICABLE  REGULATIONS,  REGISTRATIONS  AND APPROVALS  WOULD  MATERIALLY AND
   ADVERSELY AFFECT OUR BUSINESS.

   Historically,  the FDA has not  regulated  banks that  collect and store stem
   cells.  Recent  changes,  however,  require  establishments  engaged  in  the
   recovery,  processing,  storage,  labeling,  packaging or distribution of any
   Human Cells,  Tissues, and Cellular and Tissue-Based Products (HCT/Ps) or the
   screening  or testing of a cell tissue  donor to register  with the FDA under
   the Public Health  Service Act as of January 2004. The FDA also adopted rules
   in May 2005 that regulate current Good Tissues Practices (cGTP). We may be or
   become subject to such registration  requirements and regulations,  and there
   can be no  assurance  that we will be able,  or will have the  resources,  to
   comply.  Future  FDA  regulations  could also  adversely  impact or limit our
   ability  to market or perform  our  services.  In order to collect  and store
   blood stem cells we must conduct (or arrange for the conduct of) a variety of
   laboratory  tests which are regulated under the federal  Clinical  Laboratory
   Improvements  Amendments (CLIA). Any facility conducting regulated tests must
   obtain a CLIA  certificate  of compliance  and submit to regular  inspection.
   Some  states  require   additional   regulation  and  oversight  of  clinical
   laboratories  operating  within their borders and some impose  obligations on
   out-of-state  laboratories providing services to their residents.  The states
   in which we initially plan to engage in processing and storage activities all
   currently have licensing  requirements  with which we believe we will need to
   comply.  Additionally,  there may be state regulations  impacting the storage
   and use of blood  products  that would impact our  business.  We obtained our
   biologics  license from the State of  California in May 2006 but there can be
   no assurance that we will be able to obtain the necessary  licensing required
   to conduct our  business in other  states,  or maintain  licenses  that we do
   obtain in such states, including California. If we identify other states with
   licensing  requirements or if other states adopt such other requirements,  or
   if  we  plan  to  conduct  business  in  a  new  state  with  such  licensing
   requirements,  we would also have to obtain such licenses  and/or comply with
   such other requirements.  We may also be subject to state and federal privacy
   laws related to the protection of our customers'  personal health information
   to which we would have access  through the provision of our services.  We may
   be required to spend substantial amounts of time and money to comply with any
   regulations and licensing requirements, as well as any future legislative and
   regulatory   initiatives.   Failure  to  comply  with  applicable  regulatory
   requirements  or delay in  compliance  may result  in,  among  other  things,
   injunctions, operating restrictions, and civil fines and criminal prosecution
   which would have a material  adverse effect on the marketing and sales of our
   services and impair our ability to operate profitably or preclude our ability
   to operate at all in the future.

   OUR SUCCESS WILL DEPEND IN PART ON  ESTABLISHING  AND  MAINTAINING  EFFECTIVE
   STRATEGIC PARTNERSHIPS AND COLLABORATIONS.

   A key aspect of our business strategy is to establish strategic relationships
   in order to gain access to critical  supplies,  to expand or  complement  our
   development  or  commercialization  capabilities,  or to  reduce  the cost of
   developing  or  commercializing  services  on  our  own.  We  currently  have
   strategic  relationships  with two parties.  While we are in discussions with
   others to establish additional relationships and collaborations, there can be
   no  assurance  that  we will  enter  into  such  relationships  or  that  the
   arrangements  will  be  on  favorable  terms.   Relationships  with  licensed
   professionals  such as  physicians  may be subject to state and federal fraud
   and abuse  regulations  restricting  the  referral of  business,  prohibiting
   certain  payments  to  physicians,  or  otherwise  limiting  our  options for
   structuring a relationship. If our services become reimbursable by government
   or  private  insurers  in the  future,  we could  be  subject  to  additional
   regulation  and perhaps  additional  limitations  on our ability to structure
   relationships  with  physicians.  Failure to comply with applicable fraud and
   abuse  regulations  could result in civil fines and/or criminal  prosecution.
   Even if we do enter into these  arrangements,  we may not be able to maintain
   these  relationships or establish new ones in the future on acceptable terms.
   Furthermore,  these  arrangements  may require us to grant certain  rights to
   third parties,  including  exclusive  rights or may have other terms that are
   burdensome to us. If any of our partners terminate their relationship with us
   or fail to perform their  obligations in a timely manner,  the development or
   commercialization of our services may be substantially delayed. If we fail to
   structure our  relationships  with  physicians in accordance  with applicable
   fraud and abuse laws it could have a material adverse effect on our business.



                                      -24-





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

   The  following  securities  were sold  during  the third  quarter  of 2006 in
   private   transactions  that,  unless  otherwise  stated,  were  exempt  from
   registration pursuant to Section 4(2) of the Securities Act and/or Regulation
   D  thereunder:  In July and August  2006,  the Company  sold an  aggregate of
   3,977,273  shares of Common Stock to 34  accredited  investors at a per share
   price of $.44 resulting in gross  proceeds to the Company of  $1,750,000.  In
   August 2006,  the Company issued to Duncan Capital Group LLC 17,046 shares of
   Common Stock as an advisory fee payment pursuant to the terms of its advisory
   agreement.  In July and August 2006 the Company issued an aggregate of 83,405
   shares of Common Stock in  conversion  of an aggregate of $40,657 in accounts
   payable owed to certain  vendors.  The per share conversion price ranged from
   $.44 to $.56. In addition,  in August 2006,  the Company issued 41,667 shares
   of Common Stock to a service provider in payment for services  rendered equal
   to $25,000 at a per share price of $.60. In August 2006,  the Company  issued
   warrants to purchase an aggregate  of 170,000  shares of Common Stock at $.80
   per share to four persons under advisory  agreements.  Such warrants are each
   exercisable  for five years from the date of issue.  As of October 30,  2006,
   investors  holding  $425,000 of the $500,000 of convertible  promissory notes
   issued in the WestPark  Private  Placement had agreed to convert their notes,
   and  accordingly,  the following  securities  were issued:  965,907 shares of
   Common Stock in conversion  of the notes,  an  additional  107,958  shares of
   Common  Stock,  and  warrants to purchaser an  additional  708,341  shares of
   Common  Stock at $.80 per  share.  Also as of  October  30,  2006,  investors
   holding  $162,500  of  convertible  promissory  notes (of which  $137,500  in
   principal   amount  was   subsequently   transferred  and  converted  by  the
   transferees, the securities being included in the totals above) had agreed to
   extend the term of the  convertible  promissory  notes on the terms set forth
   above, and an additional  36,932 shares of Common Stock were therefore issued
   to such investors.



ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

None


ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

(a)  An annual meeting of stockholders was held on August 29, 2006.

                                      -25-


(b)  The  Directors  elected at the annual  meeting  were Robin L.  Smith,  Mark
     Weinreb, Wayne A. Marasco and Joseph D. Zuckerman.  Such persons are all of
     the  Directors  of the  Company  whose term of office  continued  after the
     annual meeting.
(c)  The matters voted upon at the annual meeting and the results of the voting,
     including broker non-votes where applicable, are set forth below:

(i)  Election of Directors

         Name                       In Favor                  Witheld
         ----                       --------                  -------
         Robin L. Smith             9,682,799                 23,382
         Mark Weinreb               9,687,467                 18,714
         Wayne A. Marasco           9,681,470                 24,711
         Joseph D. Zuckerman        9,685,206                 20,975

(ii)     The  stockholders  approved  the Amended and  Restated  Certificate  of
         Incorporation,  including amendments effecting a reverse stock split of
         the  Company's  Common  Stock  at a ratio  of  one-for-ten  shares  and
         changing the Company's name from "Phase III Medical, Inc." to "NeoStem,
         Inc." The stockholders  voted 8,533,414 in favor and 1,171,435 against.
         1,332 shares abstained from voting.
(iii)    The  stockholders  approved an amendment to the  Company's  2003 Equity
         Participation  Plan  to fix  the  number  of  shares  of  Common  Stock
         authorized for issuance  thereunder at  25,000,000,  to provide for the
         administration  of the 2003 EPP by a committee of outside directors and
         to provide a maximum amount of shares of 10,000,000 that may be granted
         to any  one  person  in  any  calendar  year.  The  stockholders  voted
         7,642,260  shares in favor and  33,153  shares  against.  3,425  shares
         abstained from voting. There were 2,027,343 broker nonvotes.
(iv)     The  stockholders  ratified  the  appointment  by the  Board  of  Holtz
         Rubenstein Reminick LLP as the Company's  independent  certified public
         accountants   for  the  fiscal  year  ending  December  31,  2006.  The
         stockholders voted 9,691,668 shares in favor and 13,066 shares against.
         1,448 shares abstained from voting.






ITEM 5. OTHER INFORMATION

         RESIGNATION OF BOARD MEMBER

         Wayne A.  Marasco,  M.D.,  Ph.D.,  a member of the  Company's  Board of
         Directors  and  its  Senior  Scientific  Advisor,   resigned  from  the
         Company's Board of Directors effective as of November 12, 2006.


ITEM 6.  EXHIBITS

(A)      EXHIBITS

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

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

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

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




                                      -26-






                                   SIGNATURES

Pursuant  to the  requirements  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.


                              NEOSTEM, INC. (Registrant)



                                       By:  /s/ Robin Smith M.D.
                                       --------------------------
                                       Robin Smith, M.D.

                                       Date: November 14, 2006


                                      -27-