SECURITIES AND EXCHANGE COMMISSION

                            WASHINGTON, D.C. 20549

                                    FORM 10-Q


QUARTERLY REPORT UNDER SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF
 1934



For Quarter Ended  June 30, 2002                Commission File No.  1-7939
                  ----------------------------                      --------



                           VICON INDUSTRIES, INC.
- -----------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


      NEW YORK STATE                                           11-2160665
- -----------------------------------------------------------------------------
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                          identification No.)



            89 Arkay Drive, Hauppauge, New York                  11788
- ------------------------------------------------------------------------------
            (Address of principal executive offices)               (Zip Code)



Registrant's telephone number, including area code: (631) 952-2288
                                                    -------------------------


 (Former name, address, and fiscal year, if changed since last report)



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


At June 30, 2002, the registrant had outstanding 4,670,762 shares of Common
Stock, $.01 par value.








                         PART I - FINANCIAL INFORMATION
                         ------------------------------
                    VICON INDUSTRIES, INC. AND SUBSIDIARIES
                    ---------------------------------------
                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                -----------------------------------------------
                                   (UNAUDITED)


                                                 Three Months Ended
                                                 -------------------
                                             6/30/02                6/30/01
                                            --------               --------

Net sales.............................    $14,274,490            $16,081,123
Cost of sales.........................      9,212,820             10,615,933
                                          -----------            -----------

  Gross profit........................      5,061,670              5,465,190

Operating expenses:
    Selling expense...................      2,929,144              3,560,480
    General & administrative expense..        939,951              1,451,378
    Engineering & development expense.      1,095,889                976,067
                                          -----------            -----------
                                            4,964,984              5,987,925
                                          -----------            -----------

  Operating income (loss).............         96,686               (522,735)

Interest expense......................         81,757                111,516
Interest income.......................        (31,007)               (46,079)
                                          -----------            -----------

    Income (loss) before income taxes.         45,936               (588,172)
Income tax expense (benefit)..........         18,000               (214,000)
                                          -----------            -----------
    Net income (loss).................    $    27,936            $  (374,172)
                                          ===========            ===========



Earnings (loss) per share:

            Basic                         $   .01                $  (.08)
                                              ===                    ===

            Diluted                       $   .01                $  (.08)
                                              ===                    ===

Shares used in computing earnings (loss) per share:

            Basic                          4,669,526              4,648,983

            Diluted                        4,733,552              4,648,983




See Accompanying Notes to Condensed Consolidated Financial Statements.






                                       -2-


                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                     ---------------------------------------
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                 -----------------------------------------------
                                   (UNAUDITED)

                                                   Nine Months Ended
                                                   -----------------
                                             6/30/02                6/30/01
                                            --------               --------

Net sales.............................    $40,671,462            $50,617,285
Cost of sales.........................     26,902,063             33,545,305
                                          -----------            -----------

  Gross profit........................     13,769,399             17,071,980

Operating expenses:
    Selling expense...................      8,765,022             10,109,821
    General & administrative expense..      2,934,704              4,075,726
    Engineering & development expense.      3,117,226              2,873,751
                                          -----------            -----------
                                           14,816,952             17,059,298
                                          -----------            -----------

  Operating (loss) income.............     (1,047,553)                12,682

Gain on sale of securities............           -                (3,022,579)
Interest expense......................        257,808                388,784
Interest income.......................       (138,971)              (129,830)
                                          -----------            -----------

    (Loss) income before income taxes.     (1,166,390)             2,776,307
Income tax (benefit) expense..........       (380,000)             1,010,000
                                          -----------            -----------
    Net (loss) income.................    $  (786,390)           $ 1,766,307
                                          ===========            ===========



(Loss) earnings per share:

            Basic                         $  (.17)               $   .38
                                              ===                    ===

            Diluted                       $  (.17)               $   .38
                                              ===                    ===

Shares used in computing (loss) earnings per share:

            Basic                          4,657,752              4,644,869

            Diluted                        4,657,752              4,648,924




See Accompanying Notes to Condensed Consolidated Financial Statements.





                                       -3-



                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                     ---------------------------------------
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                      -------------------------------------

ASSETS                                                6/30/02       9/30/01
- ------                                               ---------      -------
                                                    (Unaudited)
CURRENT ASSETS
Cash and cash equivalents.......................   $ 5,937,536   $ 9,795,148
Accounts receivable (less allowance
  of $842,000 at June 30, 2002 and
  $1,115,000 at September 30, 2001).............    12,502,851    11,438,334
Inventories:
  Parts, components, and materials..............     2,795,467     2,518,782
  Work-in-process...............................     1,427,228     2,777,211
  Finished products.............................    12,122,816    11,800,197
                                                   -----------   -----------
                                                    16,345,511    17,096,190
Deferred income taxes...........................     2,076,724     1,420,372
Prepaid expenses................................       573,578       566,861
                                                   -----------   -----------
TOTAL CURRENT ASSETS............................    37,436,200    40,316,905
- --------------------

Property, plant and equipment...................    16,905,720    16,371,853
Less accumulated depreciation and amortization..    (9,101,708)   (8,232,536)
                                                   -----------   -----------
                                                     7,804,012     8,139,317
Goodwill, net of accumulated amortization.......     1,422,219     1,571,058
Deferred income taxes...........................     1,228,073     1,366,625
Other assets....................................       447,159       531,660
                                                   -----------   -----------

TOTAL ASSETS....................................   $48,337,663   $51,925,565
- ------------                                       ===========   ===========


LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
Current maturities of long-term debt............   $ 1,379,653   $ 2,144,727
Accounts payable................................     2,307,581     2,375,825
Accrued compensation and employee benefits......     1,409,952     1,789,401
Accrued expenses................................     1,550,488     2,227,825
Unearned service revenue........................     1,502,454     1,294,576
Income taxes payable............................       152,130       479,361
                                                    ----------    ----------
TOTAL CURRENT LIABILITIES                            8,302,258    10,311,715
- -------------------------

Long-term debt..................................     3,275,703     3,498,099
Unearned service revenue........................     1,582,597     2,334,348
Other long-term liabilities.....................       843,732       883,356

SHAREHOLDERS' EQUITY
Common stock, par value $.01....................        48,239        47,565
Capital in excess of par value..................    21,759,456    21,542,541
Retained earnings...............................    13,523,052    14,309,442
                                                  ------------   -----------
                                                    35,330,747    35,899,548
Less treasury stock, at cost....................      (784,832)     (633,422)
Accumulated other comprehensive loss............      (212,542)     (368,079)
                                                  ------------   -----------
TOTAL SHAREHOLDERS' EQUITY                          34,333,373    34,898,047
- --------------------------                        ------------   -----------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY......   $48,337,663   $51,925,565
- ------------------------------------------        ============   ===========

See Accompanying Notes to Condensed Consolidated Financial Statements.

                                  -4-


                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                     ---------------------------------------
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 -----------------------------------------------
                                   (UNAUDITED)


                                                        Nine Months Ended
                                                        -----------------
                                                      6/30/02        6/30/01
                                                      -------        -------
Cash flows from operating activities:
  Net (loss) income..............................  $  (786,390)   $ 1,766,307
  Adjustments to reconcile net (loss) income to
   cash (used in) provided by operating activities:
    Gain on sale of securities...................        -         (3,022,579)
    Depreciation and amortization................      835,848        846,031
    Goodwill amortization........................      148,839        142,744
    Stock compensation expense...................       23,287          -
    Deferred income taxes........................     (534,788)       413,956
    Change in assets and liabilities:
      Accounts receivable........................     (956,297)     4,831,133
      Inventories................................      828,414       (380,628)
      Prepaid expenses...........................       (4,506)       189,684
      Other assets...............................       84,501         46,210
      Accounts payable...........................      (74,671)    (1,226,348)
      Accrued compensation and employee benefits.     (380,205)      (311,508)
      Accrued expenses...........................     (683,700)       129,274
      Unearned service revenue...................     (543,873)       716,109
      Income taxes payable.......................     (326,188)       115,639
      Other liabilities..........................       10,339          1,624
                                                   ------------   ------------
       Net cash (used in) provided by
          operating activities...................   (2,359,390)     4,257,648
                                                   ------------   ------------

Cash flows from investing activities:
    Proceeds from sale of securities.............        -          3,289,813
    Additional acquisition costs.................        -           (162,500)
    Capital expenditures, net of disposals.......     (455,991)      (530,743)
                                                   ------------   ------------
       Net cash (used in) provided by
          investing activities...................     (455,991)     2,596,570
                                                   ------------   ------------

Cash flows from financing activities:
    Repayments of borrowings under U.S. bank
      credit agreement...........................        -         (1,500,000)
    Decrease in borrowings under U.K.
      revolving credit agreement.................        -           (127,655)
    Proceeds from exercise of stock options......       42,890         28,677
    Repayments of U.S. term loan.................     (675,000)      (675,000)
    Repayments of other debt.....................     (323,428)      (270,899)
                                                   ------------   ------------
       Net cash used in financing activities.....     (955,538)    (2,544,877)
                                                   ------------   ------------
Effect of exchange rate changes on cash..........      (86,693)       118,196
                                                   ------------   ------------

Net (decrease) increase in cash..................   (3,857,612)     4,427,537
Cash at beginning of year........................    9,795,148      2,115,118
                                                   ------------   ------------
Cash at end of period............................  $ 5,937,536    $ 6,542,655
                                                   ============   ============


See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       -5-


                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                     ---------------------------------------
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
        ----------------------------------------------------------------
                                  June 30, 2002
                                  -------------

Note 1:  Basis of Presentation
- ------------------------------
The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim financial  information and the instructions
to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,  they do not include
all 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,  all  adjustments  (consisting  of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Operating  results for the nine months  ended June 30, 2002 are not  necessarily
indicative  of the  results  that may be  expected  for the  fiscal  year  ended
September 30, 2002. For further information, refer to the consolidated financial
statements and footnotes thereto included in the Company's annual report on Form
10-K for the fiscal year ended  September  30, 2001.  Certain prior year amounts
have been reclassified to conform to current year presentation.

Note 2:  Earnings per Share
- ---------------------------
Basic earnings (loss) per share (EPS) is computed based on the weighted  average
number of common  shares  outstanding  for the period.  Diluted EPS reflects the
maximum dilution that would have resulted from the exercise of stock options and
incremental common shares issuable under a deferred compensation agreement.  The
following   table   provides  the  components  of  the  basic  and  diluted  EPS
computations  for the three month and nine month periods ended June 30, 2002 and
2001:

                                    Three Months              Nine Months
                                   Ended June 30,            Ended June 30,
                               -----------------------   ---------------------
                                  2002         2001         2002        2001
                               ----------   ----------   ----------   --------
Basic EPS Computation
- ---------------------
Net income (loss)...........  $   27,936    $ (374,172)  $ (786,390) $1,766,307

Weighted average
 shares outstanding.........   4,669,526     4,648,983    4,657,752   4,644,869

Basic earnings (loss)
 per share..................  $      .01    $     (.08)  $     (.17) $      .38
                              ==========    ==========   ==========  ==========

Diluted EPS Computation
- -----------------------
Net income (loss)...........  $   27,936    $ (374,172)  $ (786,390) $1,766,307

  Weighted average
   shares outstanding.......   4,669,526     4,648,983    4,657,752   4,644,869
  Stock compensation
   arrangement..............      10,989         -            -           -
  Stock options.............      53,037         -            -           4,055
                              ----------    ----------   ----------  ----------

Diluted shares outstanding..   4,733,552     4,648,983    4,657,752   4,648,924

Diluted earnings (loss)
 per share..................  $      .01    $     (.08)  $     (.17) $      .38
                              ==========    ==========   ==========  ==========

For the nine month  period  ended June 30, 2002 and the three month period ended
June 30, 2001, 60,330 and 2,585 shares, respectively, have been omitted from the
calculation of diluted EPS as their effect would have been antidilutive.

                                       -6-




Note 3:   Comprehensive Income
- ------------------------------
The Company's total comprehensive income for the three month and nine month
periods ended June 30, 2002 and 2001 was as follows:

                                  Three Months              Nine Months
                                 Ended June 30,            Ended June 30,
                             -----------------------  -----------------------
                                2002         2001         2002        2001
                             ----------   ----------  -----------  ----------


Net income (loss)..........  $   27,936   $ (374,172) $ (786,390) $ 1,766,307
Other comprehensive income
 (loss), net of tax:
  Unrealized gain on
   securities..............       -            -           -       (1,554,962)
  Unrealized (loss) gain
   on derivatives..........     (52,811)       -          32,975       -
  Foreign currency
   translation adjustment...    258,075      (78,843)    122,562      (78,817)
                             ----------   ----------  ----------  -----------
Comprehensive income (loss). $  233,200   $ (453,015) $ (630,853) $   132,528
                             ==========   ==========  ==========  ===========


Note 4:   Segment and Related Information
- -----------------------------------------
The Company operates in one industry which encompasses the design,  manufacture,
assembly and marketing of video  surveillance  systems and system components for
the electronic protection segment of the security industry.  The Company manages
its business segments  primarily on a geographic basis. The Company's  principal
reportable segments are comprised of its United States (U.S.) and United Kingdom
(Europe)  based  operations.   Its  U.S.  based  operations  consists  of  Vicon
Industries,  Inc., the Company's corporate  headquarters and principal operating
entity.  Its Europe based  operations  consist of Vicon  Industries  Limited,  a
wholly owned  subsidiary  which markets and distributes  the Company's  products
principally  within  Europe and the Middle  East.  Other  segments  include  the
operations of Vicon  Industries  (H.K.) Ltd., a Hong Kong based  majority  owned
subsidiary  which markets and  distributes  the Company's  products  principally
within Hong Kong and mainland China, and TeleSite U.S.A., Inc. and subsidiary, a
U.S. and Israeli based designer and producer of digital video products.

The Company evaluates  performance and allocates resources based on, among other
things,  the net profit or loss for each segment,  excluding  intersegment sales
and  profits.  Segment  information  for the three month and nine month  periods
ended June 30, 2002 and 2001 was as follows:


Three Months Ended
June 30, 2002           U.S.       Europe      Other     Consolid.    Totals
- ------------------   ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $10,897,000  $2,853,000 $  524,000  $    -     $14,274,000
Intersegment
 net sales            1,184,000       -         10,000  (1,194,000)      -
Net income (loss)       340,000     116,000   (387,000)    (41,000)     28,000
Total assets         41,726,000   7,795,000  3,518,000  (4,701,000) 48,338,000




                                       -7-




Three Months Ended
June 30, 2001           U.S.       Europe      Other     Consolid.    Totals
- -------------------  ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $11,387,000  $3,783,000 $  911,000 $     -    $16,081,000
Intersegment
 net sales            2,391,000       -        204,000 (2,595,000)      -
Net (loss) income      (255,000)   (206,000)   134,000    (47,000)   (374,000)
Total assets         45,096,000   7,888,000  3,756,000 (5,855,000) 50,885,000

Nine Months Ended
June 30, 2002           U.S.       Europe      Other     Consolid.    Totals
- -------------------  ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $28,650,000  $9,950,000 $2,071,000 $     -    $40,671,000
Intersegment
 net sales            5,530,000       -         76,000 (5,606,000)      -
Net (loss) income      (384,000)    535,000   (652,000)  (285,000)   (786,000)
Total assets         41,726,000   7,795,000  3,518,000 (4,701,000) 48,338,000

Nine Months Ended
June 30, 2001           U.S.       Europe      Other     Consolid.    Totals
- -------------------  ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $36,677,000 $11,157,000 $2,783,000 $     -    $50,617,000
Intersegment
 net sales            6,141,000       -        753,000 (6,894,000)      -
Net income (loss)     2,197,000     324,000   (624,000)  (131,000)  1,766,000
Total assets         45,096,000   7,888,000  3,756,000 (5,855,000) 50,885,000

The consolidating segment above includes the elimination and consolidation of
intersegment transactions.

Note 5:   Gain on Sale of Securities
- ------------------------------------
During the nine months ended June 30, 2001, the Company  realized a $3.0 million
gain  ($2.0  million  net of tax  effect)  on the sale of its  remaining  equity
interest in Chun Shin  Electronics,  Inc.  (CSE),  a South Korean  company which
manufactures certain of the Company's proprietary products.

Note 6:    Derivative Instruments
- ---------------------------------
At June 30,  2002,  the Company  had  interest  rate swaps and forward  exchange
contracts  outstanding with notional  amounts  aggregating $3.3 million and $1.6
million,   respectively,   whose   aggregate  fair  value  was  a  liability  of
approximately  $217,000.  The  change in the amount of the  liability  for these
instruments is shown as a component of accumulated other comprehensive loss, net
of tax.

Note 7:   Impact of Recently Issued Accounting Standards
- --------------------------------------------------------
In July 2001, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial Accounting Standards (SFAS) No. 142, "Goodwill and Other Intangible
Assets".  SFAS No. 142 will require that  goodwill  and  intangible  assets with
indefinite  useful  lives no  longer  be  amortized  but,  instead,  tested  for
impairment at least annually in accordance with the provisions of the Statement.
SFAS No. 142 will also require that intangible assets with definite useful lives
be amortized over their  respective  estimated  useful lives to their  estimated
residual  values,  and reviewed for impairment in accordance  with SFAS No. 121,
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
Be Disposed Of".

                                       -8-



Upon  adoption on October 1, 2002,  the  Company  will be required to assign its
goodwill  ($1.4 million at June 30, 2002,  which relates to its  acquisition  of
TeleSite  U.S.A.,  Inc. in 1999) to "reporting  units" as defined under SFAS No.
142.  Goodwill  assigned  to each of the  reporting  units  will be  tested  for
impairment  as of  October  1,  2002 by  comparing  the  carrying  amount of the
reporting units' net assets (including  goodwill) to its fair value. The Company
has six  months  from  October 1, 2002 to  complete  this  "first  step" of this
transitional  goodwill impairment test. If the carrying amount of the net assets
of a  reporting  unit  (including  goodwill)  exceeds  the  fair  value  of that
reporting  unit, a "second step" of the  transitional  goodwill  impairment test
must be completed as soon as possible,  but not later than  September  30, 2003.
Due to the complexities  involved with the  transitional  provisions of SFAS No.
142, the Company has not yet completed its evaluation of the possible effects of
its adoption of SFAS No. 142 on the Company's  financial condition or results of
operations.

Until the  Company's  adoption of SFAS No. 142,  the  Company is  continuing  to
amortize  goodwill over its original 10-year period,  and continuing to evaluate
impairment. The Company believes that its ability to recover the carrying amount
of  its  goodwill  is  dependent  upon,  among  other  things,  its  ability  to
successfully complete the development and marketing of certain new products.

In August 2001, the FASB issued SFAS No. 144,  "Accounting for the Impairment or
Disposal of  Long-lived  Assets,"  which  supersedes  SFAS No. 121. SFAS No. 144
retains the fundamental provisions in SFAS No. 121 for recognizing and measuring
impairment  losses on long-lived assets held for use and long-lived assets to be
disposed of by sale,  while also  resolving  significant  implementation  issues
associated  with SFAS No. 121.  Unlike SFAS No.  121, an  impairment  assessment
under  SFAS No. 144 will  never  result in a  write-down  of  goodwill.  Rather,
goodwill  will be  evaluated  for  impairment  under SFAS No. 142, as  discussed
above.  The  Company  is  required  to adopt  SFAS No.  144 on  October 1, 2002.
Management  does not expect the adoption of SFAS No. 144 for  long-lived  assets
held for use to have a material impact on the Company's  consolidated  financial
statements  because  the  impairment  assessment  under  SFAS No. 144 is largely
unchanged from SFAS No. 121.

On July 30, 2002, the FASB issued SFAS No. 146, "Accounting for Costs Associated
with Exit and Disposal  Activities".  SFAS No. 146 requires  that a liability be
recognized for costs associated with an exit or disposal  activity only when the
liability is incurred. SFAS No. 146 also establishes fair value as the objective
for initial measurement of liabilities  related to exit or disposal  activities.
SFAS No. 146 is  effective  for exit and  disposal  activities  initiated  after
December 31, 2002. The Company has not  determined the effect,  if any, that the
adoption  of SFAS No.  146 will  have on the  Company's  consolidated  financial
statements.


Note 8:    Amendment to U.S. Bank Revolving Credit and Term Loan Agreement
- --------------------------------------------------------------------------
On February 12, 2002, the Company executed an amendment  agreement that modified
its unsecured  revolving credit and term loan agreement with its bank to provide
for a $5 million secured revolving credit facility through July 2004. Borrowings
under such  facility bear interest at the bank's prime rate or, at the Company's
option,  LIBOR plus 190 basis points. The amendment  agreement grants the bank a
security  interest in all the assets of the  Company  and,  among other  things,
effectively  modified the financial covenants contained in all the existing loan
and mortgage agreements with this bank.




                                       -9-



As of June 30, 2002, the Company was in compliance with the financial  covenants
of its debt  agreements.  Should  violations  occur in the  future,  the Company
could,  among other things,  seek a waiver of such  violations,  renegotiate the
credit  agreement or seek an alternative  credit  arrangement with a new lender.
There can be no  assurance  that the  Company  would be  successful  with  these
efforts.






















































                                      -10-




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                      ------------------------------------

Results of Operations
- ---------------------
Three Months Ended June 30, 2002 Compared with June 30, 2001
- ------------------------------------------------------------

Net sales for the quarter ended June 30, 2002  decreased  $1.8 million or 11% to
$14.3 million compared with $16.1 million in the year ago period. Domestic sales
decreased $.6 million or 5% to $10.2 million  compared with $10.8 million in the
year ago period.  Indirect  sales to the United States Postal Service (USPS) for
the quarter ended June 30, 2002 decreased  $2.9 million to $.6 million  compared
with $3.5 million in the year ago period.  Other  domestic sales for the current
quarter  increased by $2.4 million to $9.7 million compared with $7.3 million in
the year ago period. Current quarter sales included $1.6 million of shipments in
connection  with a $2.3 million  system order  received in February 2002 for New
York's JFK International Airport. International sales for the quarter ended June
30,  2002  decreased  $1.2  million or 24% to $4.1  million  compared  with $5.3
million in the year ago period  principally  as a result of weak sales in Europe
and the Middle East.

Gross  profit  margins for the third  quarter of fiscal 2002  increased to 35.5%
compared with 34.0% in the year ago period.  The margin increase was principally
the result of ongoing product cost reduction efforts.

Operating  expenses  for the third  quarter of fiscal 2002 were $5.0  million or
34.8% of net sales  compared with $6.0 million or 37.2% of net sales in the year
ago period.  The $1.0 million decrease in operating expenses was due principally
to a reduction in sales payroll and related costs and the write- down of certain
foreign assets included in the year ago period expense. The Company continued to
invest in new product  development,  incurring $1.1 million of  engineering  and
development expenses in the current quarter.

The Company  generated  operating income of $97,000 for the third fiscal quarter
of 2002  compared  with an  operating  loss of  $523,000  in the year ago period
principally as a result of the reduction in operating expenses.

Interest  expense  decreased  to $82,000  for the third  quarter of fiscal  2002
compared  with  $112,000 in the year ago period  principally  as a result of the
paydown of bank borrowings.

Income tax expense was  $18,000  for the third  quarter of fiscal 2002  compared
with an income tax benefit of $214,000 in the year ago period.

As a result of the  foregoing,  the Company  generated net income of $28,000 for
the third  quarter of fiscal  2002  compared  with a net loss of $374,000 in the
year ago period.















                                      -11-




                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                      ------------------------------------

Results of Operations
- ---------------------
Nine Months Ended June 30, 2002 Compared with June 30, 2001
- -----------------------------------------------------------

Net sales for the nine months ended June 30, 2002  decreased $9.9 million or 20%
to $40.7 million  compared  with $50.6 million in the year ago period.  Domestic
sales decreased $8.0 million or 23% to $26.8 million compared with $34.8 million
in the year ago period  principally  as a result of a $10.0  million  decline in
indirect  sales to the United  States Postal  Service  (USPS) under an exclusive
supply  contract that expired on June 30, 2001.  Indirect  sales to the USPS for
the nine months ended June 30, 2002 decreased 79% to $2.8 million  compared with
$12.8 million in the year ago period.  Other domestic sales for the current year
period  increased by $2 million to $24 million  compared with $22 million in the
year ago period. Current year period sales included $1.6 million of shipments in
connection  with a $2.3 million  system order  received in February 2002 for New
York's JFK International Airport.  International sales for the nine months ended
June 30, 2002 decreased $1.9 million or 12% to $13.9 million compared with $15.8
million in the year ago period  principally  as a result of weak sales in Europe
and the Middle East. The backlog of unfilled orders was $4.7 million at June 30,
2002 compared with $8.3 million at June 30, 2001.

Gross profit margins for the first nine months of fiscal 2002 increased to 33.9%
compared with 33.7% in the year ago period.  The margin increase was principally
the result of ongoing  product cost  reduction  efforts  offset by the effect of
fixed production costs relative to the current period's lower sales.

Operating  expenses for the first nine months of fiscal 2002 were $14.8  million
or 36.4% of net sales  compared  with $17.1 million or 33.7% of net sales in the
year ago  period.  The $2.3  million  decrease  in  operating  expenses  was due
principally  to a reduction  in sales  payroll and related  costs and the write-
down of certain  assets  included  in the year ago period  expense.  The Company
continued  to invest in new  product  development,  incurring  $3.1  million  of
engineering and development expenses in the first nine months of fiscal 2002.

The Company incurred an operating loss of $1.0 million for the first nine months
of 2002  compared  with  operating  income  of  $13,000  in the year ago  period
principally as a result of lower sales.

In the prior year period, the Company realized a $3.0 million gain ($2.0 million
net of tax  effect) on the sale of its  remaining  equity  interest in Chun Shin
Electronics,   Inc.,  a  South  Korean  company   which,   among  other  things,
manufactures certain of the Company's proprietary products.

Interest expense  decreased to $258,000 for the first nine months of fiscal 2002
compared  with  $389,000 in the year ago period  principally  as a result of the
paydown of bank borrowings.

The Company recorded an income tax benefit of $380,000 for the first nine months
of fiscal 2002 compared with income tax expense of $1.0 million in the year ago
period.

As a result of the  foregoing,  the Company  incurred a net loss of $786,000 for
the first nine months of fiscal 2002 compared with net income of $1.8 million in
the year ago period.




                                      -12-



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                      ------------------------------------

Liquidity and Financial Condition
- ---------------------------------
Net cash used in operating activities was $2.4 million for the first nine months
of fiscal 2002 due in part to the  $786,000  net loss for the  period.  Net cash
used in  investing  activities  was $456,000 for the first nine months of fiscal
2002  relating  to  general  capital  expenditures.  Net cash used in  financing
activities  was $956,000,  which  represented  scheduled  repayments  under bank
mortgage and term loans.  As a result of the  foregoing,  cash decreased by $3.9
million for the first nine  months of fiscal  2002 after the  nominal  effect of
exchange rate changes on the cash position of the Company.

On February 12, 2002, the Company executed an amendment  agreement with its bank
that modified its unsecured  revolving credit and term loan agreement to provide
for a $5 million secured revolving credit facility through July 2004. Borrowings
under such  facility bear interest at the bank's prime rate or, at the Company's
option, LIBOR plus 190 basis points (4.75% and 3.76%, respectively,  at June 30,
2002). The amendment  agreement  grants the bank a security  interest in all the
assets  of the  Company  and,  among  other  things,  effectively  modified  the
financial  covenants  contained in all the existing loan and mortgage agreements
with the bank.  These  covenants  require the Company  to,  among other  things,
maintain certain levels of earnings and ratios of debt service coverage and debt
to tangible net worth.  At June 30, 2002,  there were no outstanding  borrowings
under this facility.

The  Company  also  maintains  a bank  overdraft  facility  of 1 million  Pounds
Sterling (approximately $1,520,000) in the U.K. to support local working capital
requirements  of Vicon  Industries  Limited.  At June 30,  2002,  there  were no
outstanding borrowings under this facility.

Current and long-term debt maturing in the three months ended September 30, 2002
and in each of the subsequent fiscal years  approximates  $332,000 for the three
months ended September 30, 2002,  $1,300,000 in 2003, $316,000 in 2004, $324,000
in 2005, $330,000 in 2006 and $2,053,000 thereafter.

The Company  believes that it has sufficient  cash and funds available under its
credit agreements to meet its anticipated  operating,  capital  expenditures and
debt service  requirements  for at least the next twelve  months.  However,  the
Company  has  experienced  reduced  sales  levels and  operating  losses in past
periods which, if continued,  could limit the Company's ability to draw upon its
bank credit facilities.

Critical Accounting Policies
- ----------------------------
The Company's  significant  accounting policies are fully described in Note 1 to
the Company's  consolidated  financial  statements included in its September 30,
2001 Annual  Report on Form 10-K.  Management  believes the  following  critical
accounting  policies,  among others,  affect its more significant  judgments and
estimates used in the preparation of its consolidated financial statements.

The Company  maintains  allowances  for doubtful  accounts for estimated  losses
resulting from the inability of its customers to make required payments.  If the
financial  condition  of its  customers  were to  deteriorate,  resulting  in an
impairment  of their  ability to make  payments,  additional  allowances  may be
required.




                                      -13-



The Company  provides for the estimated  cost of product  warranties at the time
revenue is recognized. While the Company engages in product quality programs and
processes,  including  monitoring  and  evaluating  the quality of its component
suppliers,  its  warranty  obligation  is  affected  by product  failure  rates,
material  usage and service  delivery  costs  incurred in  correcting  a product
failure. Should actual product failure rates, material usage or service delivery
costs differ from its estimates,  revisions to the estimated  warranty liability
may be required.

The Company writes down its inventory for estimated obsolescence and slow moving
inventory  equal  to the  difference  between  the  cost  of  inventory  and the
estimated net realizable market value based upon assumptions about future demand
and market conditions.  Technology changes and market conditions may render some
of the Company's products obsolete and additional  inventory write- downs may be
required.  If actual future demand or market  conditions are less favorable than
those projected by management, additional inventory write-downs may be required.

The  Company's  ability to recover the reported  amounts of deferred  income tax
assets is dependent  upon its ability to generate  sufficient  taxable income in
future and available carryback years during the periods over which net temporary
tax differences  become  deductible.  Should the Company determine in the future
that it is not  likely  it will be able to  realize  the  benefits  of  recorded
deferred tax assets,  a valuation  allowance  will need to be  established  that
would result in the charge-off of previously reported tax benefits.

As further  described in Note 7, the Company has not yet adopted the  provisions
of SFAS No. 142 and determined its possible  effects on the Company's  financial
condition  or results of  operations.  The Company  continues  to  amortize  its
recorded  goodwill  over its original  10-year  period and continues to evaluate
impairment. The Company believes that its ability to recover the carrying amount
of  its  goodwill  is  dependent  upon,  among  other  things,  its  ability  to
successfully  complete  the  development  and  marketing  of certain new product
lines.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
- --------------------------------------------------------------------------------
Statements in this Report on Form 10-Q and other  statements made by the Company
or its representatives that are not strictly historical facts including, without
limitation,   statements   included  herein  under  the  captions   "Results  of
Operations"  and  "Liquidity  and Financial  Condition"  are "forward-  looking"
statements within the meaning of the Private Securities Litigation Reform Act of
1995 that should be  considered  as subject to the many risks and  uncertainties
that  exist  in  the  Company's   operations  and  business   environment.   The
forward-looking  statements  are based on  current  expectations  and  involve a
number of known and unknown risks and uncertainties  that could cause the actual
results,  performance  and/or  achievements of the Company to differ  materially
from any future results, performance or achievements, express or implied, by the
forward-looking statements. Readers are cautioned not to place undue reliance on
these  forward-looking   statements,  and  that  in  light  of  the  significant
uncertainties  inherent in  forward-looking  statements,  the  inclusion of such
statements  should not be  regarded  as a  representation  by the Company or any
other person that the  objectives or plans of the Company will be achieved.  The
Company also assumes no obligation to update its forward- looking  statements or
to advise of changes in the assumptions and factors on which they are based.





                                      -14-



                                     PART II

ITEM 1 - LEGAL PROCEEDINGS
- ------   -----------------

         The Company has no material outstanding litigation.

ITEM 2 - CHANGES IN SECURITIES
- ------   ---------------------

         None

ITEM 3 - DEFAULTS UPON SENIOR SECURITIES
- ------   -------------------------------

         None

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

         None

ITEM 5 - OTHER INFORMATION
- ------   -----------------

         None


ITEM 6 - EXHIBITS AND REPORTS ON FORM 8-K
- ------   --------------------------------

         Exhibit
         Number         Description
         -------        ------------
          99.1          Certification pursuant to 18 U.S.C. Section 1350, as
                        adopted pursuant to Section 906 of the Sarbanes-Oxley
                        Act of 2002.

          99.2          Certification pursuant to 18 U.S.C. Section 1350, as
                        adopted pursuant to Section 906 of the Sarbanes-Oxley
                        Act of 2002.



         No Form 8-K was required to be filed during the current quarter.
























                                      -15-








                                   Signatures
                                   ----------
Pursuant to the  requirements  of the  Securities  and Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.



VICON INDUSTRIES, INC.





August 14, 2002




By:/s/ Kenneth M. Darby                    By:/s/ John M. Badke
- -----------------------                    -----------------------
Kenneth M. Darby                           John M. Badke
Chairman and                               Vice President, Finance
Chief Executive Officer                    Chief Financial Officer







































                                      -16-