SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

For the fiscal year ended:
September 30, 2002                               Commission File No.  1-7939
- ----------------------------------------------                      -----------

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

            NEW YORK                                        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
- --------------------------------------------------------------------------------

                SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

                                      None

                SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:

                          Common Stock, Par Value $.01
                          ----------------------------
                                (Title of class)

                             American Stock Exchange
                             -----------------------
                   (Name of each exchange on which registered)

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 if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.

The  aggregate  market  value of  Common  Stock  held by  non-affiliates  of the
registrant as of December 13, 2002 was approximately $17,200,000.

The number of shares outstanding of the registrant's Common Stock as of December
13, 2002 was 4,642,062.




                                     PART I
                                     ------
ITEM 1 - BUSINESS
- -----------------
General
- -------
Vicon  Industries,   Inc.  ("the  Company"),   incorporated  in  1967,  designs,
manufactures,  assembles  and  markets a wide range of video  systems and system
components  used for security,  surveillance,  safety and control  purposes by a
broad group of end users. A video system is typically a private network that can
transmit  and  receive  video,  audio and data  signals in  accordance  with the
operational  needs of the user.  The  Company's  primary  business  focus is the
design of digital  video  systems  and  components  that it  produces  and sells
worldwide,  primarily to  installing  dealers,  system  integrators,  government
entities and distributors.

The Company  operates within the electronic  protection  segment of the security
industry that includes,  among others:  fire and burglar alarm  systems,  access
control,  video systems and article  surveillance.  The U.S.  security  industry
consists of thousands of individuals and businesses  (exclusive of public sector
law  enforcement)  that provide  products and  services for the  protection  and
monitoring of life,  property and information.  The security  industry  includes
fire  and  burglar  alarm  systems,  access  control,  video  systems,   article
surveillance,  guard services and equipment,  locks,  safes,  armored  vehicles,
security fencing,  private investigations and others. The Company's products are
typically  used for  crime  deterrence,  visual  documentation,  observation  of
inaccessible or hazardous areas, enhancing safety,  managing personal liability,
obtaining  cost savings (such as lower  insurance  premiums),  managing  control
systems and  improving  the  efficiency  and  effectiveness  of  personnel.  The
Company's  products are used in, among others,  office buildings,  manufacturing
plants,   apartment   complexes,    retail   stores,    government   facilities,
transportation   operations,   prisons,  casinos,  sports  arenas,  health  care
facilities and financial institutions.

Products
- --------
The Company's  product line  consists of  approximately  700 products,  of which
about half represent model  variations.  The Company's  product line consists of
various  elements of a video system,  including  digital video  transmission and
recording  systems,  video cameras,  display units (monitors),  video recorders,
matrix  switching  equipment  for video  distribution,  digital video and signal
processing  units (which perform  character  generation,  video encoding,  multi
screen display, video insertion,  intrusion detection, source identification and
alarm  processing),  motorized  zoom  lenses,  remote  robotic  cameras,  system
controls,  environmental camera enclosures and consoles for system assembly. The
Company  provides a full line of products  due to the many varied  climatic  and
operational  environments  in which the  products  are  expected to perform.  In
addition to selling from a standard  catalog line, the Company at times produces
to  specification  or will  modify  an  existing  product  to meet a  customer's
requirements.

The  Company's  products  range in price from $10 for a simple  camera  mounting
bracket to several hundred thousand dollars (depending upon configuration) for a
large digital control and video matrix switching system.








                                      - 2 -


Marketing
- ---------
The Company's  marketing  emphasizes  engineered  video system  solutions  which
includes system design, project management,  technical training and support. The
Company   promotes  and  markets  its  products  through  industry  trade  shows
worldwide,  product  brochures and  catalogues,  direct mailings to existing and
prospective  customers,  product videos,  website promotions,  in-house training
seminars for customers  and end users,  road shows which preview new systems and
system components,  and advertising through trade and end user magazines and the
Company's internet web site. The Company's products are sold principally to over
1,000 independent dealers,  system integrators and distributors.  Sales are made
principally   by   field   sales   engineers   and   inside   customer   service
representatives.  The Company's  sales effort is supported by in-house  customer
service   coordinators  and  technical  support  groups  which  provide  product
information,  application engineering,  design detail, field project management,
and hardware and software technical support.

The  Company's  products  are  employed in video  system  installations  by: (1)
commercial and industrial users, such as office buildings, manufacturing plants,
warehouses,  apartment complexes, shopping malls and retail stores; (2) federal,
state,  and  local  governments  for  national  security   purposes,   municipal
facilities,  prisons, and military  installations;  (3) financial  institutions,
such as banks, clearing houses,  brokerage firms and depositories,  for security
purposes; (4) transportation departments for highway traffic control, bridge and
tunnel   monitoring,   and  airport,   subway,  bus  and  seaport  security  and
surveillance;  (5) gaming casinos, where video surveillance is often mandated by
regulatory  authorities;  and (6) health  care  facilities,  such as  hospitals,
particularly  psychiatric  wards and intensive care units.  In fiscal 2002, 2001
and 2000,  indirect sales to the United States Postal Service  approximated $3.5
million, $15.2 million and $22.8 million, respectively.

The Company's principal sales offices are located in Hauppauge, New York;
Fareham, England; Zaventem, Belgium; and New Territories, Hong Kong.

International Sales
- -------------------
The Company  sells its  products in Europe and the Middle East  through its U.K.
based  subsidiary,  in China  through  its Hong Kong  subsidiary  and  elsewhere
outside  the U.S.  principally  by  direct  export  from its U.S.  based  parent
company. Sales are made to installing dealers or independent distributors which,
outside of Europe and China,  typically assume the  responsibility  for warranty
repair as well as sales and  marketing  costs to promote the  Company's  product
line. The Company has a few  territorial  exclusivity  agreements with customers
but primarily uses a wide range of  installation  companies and  distributors in
international  markets.  In  Australia,  Japan and Norway,  the Company  permits
independent  sales  representatives  to use the  Company's  name  for  marketing
purposes.

Direct export sales and sales from the Company's foreign  subsidiaries  amounted
to $18.3  million,  $20.5  million  and  $19.6  million  or 34%,  31% and 26% of
consolidated  net sales in fiscal  years  2002,  2001,  and 2000,  respectively.
Export  sales are  generally  made  through  a wholly  owned  subsidiary,  Vicon
Industries   Foreign  Sales   Corporation,   a  tax  advantaged   foreign  sales
corporation. The Company's principal foreign markets are Europe, the Middle East
and the Pacific Rim, which together  accounted for  approximately  88 percent of
international sales in fiscal 2002.




                                      - 3 -


Competition
- -----------
The Company operates in a highly  competitive  marketplace both domestically and
internationally.  The Company  competes by providing  high-end video systems and
system components that incorporate broad capability together with high levels of
customer service and technical support.  Generally, the Company does not compete
based on price alone.

The  Company's  principal  engineered  video  systems  competitors  include  the
following companies or their affiliates:  Checkpoint Systems,  Inc.,  Matsushita
(Panasonic),  Pelco Sales Company,  Philips Communications and Security Systems,
Inc., the Tyco Fire and Security division of Tyco International, GE Interlogix,
Inc. and Honeywell's  Ultrak,  Inc. division.  Many additional  companies,  both
domestic and international, produce products that compete against one or more of
the Company's  system  components.  In addition,  some consumer video electronic
companies or their  affiliates,  including  Matsushita  (Panasonic),  Mitsubishi
Electric  Corporation,  Sanyo Electric Co., Ltd. and Sony  Corporation,  compete
with the Company for the sale of video  products and systems.  Almost all of the
Company's  competitors are larger companies whose financial  resources and scope
of operations are substantially greater than the Company's.

Engineering and Development
- ---------------------------
The Company's  engineering  and development is focused on new and improved video
systems and system components. In recent years, the trend of product development
and demand within the video security and surveillance market has been toward the
application of digital video  technology,  specifically  toward the compression,
transmission,  storage  and  display of  digital  video.  As the  demands of the
Company's  target market segment  requires the Company to keep pace with changes
in  technology,  the  Company  has  focused  its  engineering  effort  in  these
developing  areas.  During  the past  three  years,  the  Company  substantially
increased its product  development  expenditures to meet the accelerating market
shift to network  capable  (digital)  video  systems.  Development  projects are
chosen and prioritized based on direct customer feedback, the Company's analysis
as to the  needs of the  marketplace,  anticipated  technological  advances  and
market research.

The Company  employs a total of 46 engineers in the  following  areas:  software
development, mechanical design, manufacturing/testing and electrical and circuit
design. Engineering and development expense amounted to approximately 8%, 6% and
5% of net sales in fiscal 2002, 2001 and 2000, respectively.

Source and Availability of Raw Materials
- ----------------------------------------
The Company relies upon independent  manufacturers  and suppliers to manufacture
and  assemble its  proprietary  products and expects to continue to rely on such
entities  in  the  future.   The  Company's   relationships   with   independent
manufacturers,  assemblers  and  suppliers  are  generally not covered by formal
contractual agreements.

Raw  materials  and  components  purchased by the Company and its  suppliers are
generally readily  available in the market,  subject to market lead times at the
time of order.  The  Company  is not  dependent  upon any  single  source  for a
significant amount of its raw materials and components.






                                      - 4 -


Intellectual Property
- ---------------------
The  Company  owns,  and has  pending,  a limited  number of design and  utility
patents expiring at various times. The Company has certain trademarks registered
and several other trademark  applications  pending both in the United States and
in Europe. Most of the Company's key products employ proprietary  software which
is protected by copyright. However, the laws of certain foreign countries do not
protect intellectual property rights to the same extent or in the same manner as
the laws of the U.S. The Company has no licenses, franchises or concessions with
respect to any of its products or business  dealings.  The Company does not deem
the  limited  number of its  patents  or its lack of  licenses,  franchises  and
concessions to be of substantial  significance  or to have a material  effect on
its business. The Company does, however, consider its proprietary software to be
unique  and is a  principal  element  in the  differentiation  of the  Company's
products from its competition.

Inventories
- -----------
The Company generally  maintains  sufficient  finished goods inventory levels to
respond to  unanticipated  customer  demand,  since most sales are to installing
dealers and contractors who normally do not carry any significant inventory. The
Company principally builds inventory to known or anticipated customer demand. In
addition to normal safety stock levels,  certain additional inventory levels may
be maintained for products with long purchase and manufacturing  lead times. The
Company  believes  that it is important to carry  adequate  inventory  levels of
parts,  components  and products to avoid  production  and delivery  delays that
detract from its sales effort.

Backlog
- -------
The backlog of orders  believed to be firm as of September 30, 2002 and 2001 was
approximately $4.2 million and $6.3 million, respectively.  Orders are generally
cancelable  without  penalty at the option of the customer.  The Company prefers
that its  backlog of orders not exceed its  ability to fulfill  such orders on a
timely basis, since experience shows that long delivery schedules only encourage
the Company's customers to look elsewhere for product availability.

Employees
- ---------
At September 30, 2002, the Company employed 235 full-time  employees,  of whom 6
are officers, 55 administrative,  101 in sales and technical service capacities,
46 in  engineering,  and 27 production  employees.  At September  30, 2001,  the
Company employed 251 persons. There are no collective bargaining agreements with
any of the Company's  employees and the Company considers its relations with its
employees to be good.













                                      - 5 -


ITEM 2 - PROPERTIES
- -------------------
The Company principally  operates from an 80,000 square-foot facility located at
89 Arkay  Drive,  Hauppauge,  New York,  which it owns.  The Company also owns a
14,000  square-foot  sales,  service and warehouse  facility in southern England
which  services the U.K.,  Europe and the Middle East. In addition,  the Company
operates under leases from offices in Zaventem,  Belgium;  Yavne,  Israel;  Hong
Kong and various offices in mainland China.


ITEM 3 - LEGAL PROCEEDINGS
- --------------------------
None


ITEM 4 - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
- ------------------------------------------------------------
None










































                                       - 6 -





                                     PART II
                                     -------

ITEM 5 - MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER
- -------------------------------------------------------------------------
         MATTERS
         -------

The Company's stock is traded on the American Stock Exchange (AMEX) under the
symbol (VII). The following table sets forth for the periods indicated, the
range of high and low prices for the Company's Common Stock on AMEX:

          Quarter
           Ended            High        Low
          -------           ----        ---
          Fiscal 2002
          -----------
          December          5.0100      2.7500
          March             6.0500      3.7000
          June              4.1500      3.2600
          September         3.8000      2.5200

          Fiscal 2001
          -----------
          December          3.3125      1.6875
          March             2.7500      1.8125
          June              2.7000      1.7000
          September         6.5000      2.0200




The last sale price of the Company's Common Stock on December 13, 2002 as
reported on AMEX was $3.70 per share. As of December 13, 2002, there were
approximately 300 shareholders of record.

The Company has never declared or paid cash dividends on its Common Stock and
anticipates that any earnings in the foreseeable future will be retained to
finance the growth and development of its business.




















                                      - 7 -



ITEM 6 - SELECTED FINANCIAL DATA
- --------------------------------



FISCAL YEAR                 2002        2001        2000      1999       1998
                            ----        ----        ----      ----       ----

                                  (in thousands, except per share data)

Net sales                 $54,168     $65,365     $74,624   $73,414    $63,310
Gross profit               18,218      21,686      23,054    25,779     21,960
Operating income (loss)    (2,180)       (418)      1,993     7,893      6,869
Income (loss) before
  income taxes             (2,349)      2,307       1,589     7,442      5,810
Net income (loss)          (1,579)      1,497         961     4,760      5,810
Earnings (loss) per share:
  Basic                      (.34)        .32         .21      1.05       1.61
  Diluted                    (.34)        .32         .21      1.01       1.50
Total assets               47,426      51,926      53,918    49,899     44,386
Long-term debt              3,040       3,498       7,090     5,799      7,002
Working capital            27,827      30,005      33,365    29,049     27,642
Property, plant and
  equipment (net)           7,666       8,139       8,502     8,053      7,137




































                                      - 8 -




ITEM 7 - MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
- ------------------------------------------------------------------------
         RESULTS OF OPERATIONS
         ---------------------

RESULTS OF OPERATIONS
- ---------------------

Fiscal Year 2002 Compared with 2001
- -----------------------------------
Net sales for 2002 decreased $11.2 million or 17% to $54.2 million compared with
$65.4 million in 2001.  Domestic  sales  decreased  $9.0 million or 20% to $35.9
million compared with $44.9 million in 2001. Indirect sales to the United States
Postal Service (USPS)  decreased  $11.7 million to $3.5 million in 2002 compared
with $15.2  million in 2001.  Other  domestic  sales for 2002  increased by $2.7
million or 9% to $32.4 million compared with $29.7 million in 2001. Current year
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 decreased $2.2 million or 11% to $18.3 million compared with
$20.5 million in 2001  principally  as a result of lower sales in Europe and the
Middle East.  The backlog of unfilled  orders was $4.2 million at September  30,
2002 compared with $6.3 million at September 30, 2001.

Gross profit margins for 2002 increased slightly to 33.6% compared with 33.2% in
2001. 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 year's lower sales.

Operating  expenses for 2002 were $20.4  million or 37.7% of net sales  compared
with  $22.1  million  or  33.8%  of net  sales in  2001.  Selling,  general  and
administrative  expenses  decreased by $2.0 million,  including  $1.2 million of
selling costs and $.8 million of administrative  expenses. The Company continued
to  invest  in new  product  development  in 2002,  incurring  $4.4  million  of
engineering and development expenses compared with $4.1 million in 2001.

The Company  incurred an operating  loss of $2.2 million in 2002 compared with a
loss of $418,000 in 2001 principally as a result of lower sales.

Interest expense decreased  $158,000 to $340,000 for 2002 compared with $498,000
in 2001  principally  as a result of the  paydown of bank  borrowings.  Interest
income  decreased by $30,000 in 2002 as a result of decreases in market interest
rates.

In the prior year, 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,  among other things,
manufactures certain of the Company's proprietary products.

The Company  recorded an income tax benefit of $770,000 for 2002  compared  with
income tax expense of $810,000 in 2001.

As a result of the  foregoing,  the Company  incurred a net loss of $1.6 million
for 2002 compared with net income of $1.5 million in 2001.









                                      - 9 -



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

RESULTS OF OPERATIONS
- ---------------------
Fiscal Year 2001 Compared with 2000
- -----------------------------------
Net sales for 2001 decreased $9.2 million or 12% to $65.4 million  compared with
$74.6 million in 2000.  Domestic sales  decreased  $10.1 million or 18% to $44.9
million  principally as a result of a $7.6 million  decline in indirect sales to
the United  States  Postal  Service  (USPS)  under a national  supply  contract.
Indirect  sales to the USPS decreased 33% to $15.2 million in 2001 compared with
$22.8 million in 2000. In March 2001, the USPS announced an immediate  freeze on
all its capital spending due to a severe projected budget deficit.  As a result,
the Company has since  experienced a material  reduction in its USPS order rate.
In addition,  the USPS supply  contract had expired on June 30, 2001 with no new
contract  being  awarded.  The  Company  has since been named as a  pre-approved
supplier  in  the  latest  USPS  published   specification  for  video  systems.
International  sales increased $.9 million or 5% to $20.5 million primarily as a
result of  increased  sales in Europe.  The backlog of unfilled  orders was $6.3
million at September 30, 2001 compared with $8.4 million at September 30, 2000.

Gross profit  margins for 2001  increased to 33.2%  compared with 30.9% in 2000.
The  margin  increase  was  principally  attributable  to the  effects of a $1.3
million charge for warranty costs incurred in the prior year.

Operating  expenses for 2001 were $22.1  million or 33.8% of net sales  compared
with $21.1  million or 28.2% of net sales in 2000.  The  increase  in  operating
expenses  included the write-down of certain foreign assets,  certain  severance
and payroll  related costs and costs incurred in the  development of new product
lines.

The  Company  incurred an  operating  loss of $418,000  for 2001  compared  with
operating income of $2.0 million for 2000 principally as a result of lower sales
and increased operating expenses during 2001.

Interest expense decreased  $318,000 to $498,000 for 2001 compared with $816,000
in 2000 principally as a result of the paydown of bank borrowings.

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,  among other things,  manufactures  certain of the
Company's proprietary products.

Income tax expense for 2001 was $810,000 compared with $628,000 in 2000.

As a result of the  foregoing,  net income  increased  to $1.5  million for 2001
compared with $961,000 for 2000.












                                     - 10 -



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

LIQUIDITY AND FINANCIAL CONDITION
- ---------------------------------
Net  cash  provided  by  operating  activities  was  $1.9  million  for 2002 due
primarily to a $1.2 million  decrease in accounts  receivable and a $3.7 million
decrease in inventories as a result of lower sales.  Such increases in cash were
offset,  in part, by the $1.6 million net loss for the year and the reduction of
certain  operating  liabilities.  Net  cash  used in  investing  activities  was
$477,000 for 2002 principally relating to general capital expenditures. Net cash
used  in  financing  activities  was  $1.3  million  in  2002,  which  primarily
represented scheduled repayments of bank mortgage and term loans. As a result of
the  foregoing,  cash decreased by $23,000 for 2002 after the 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 3.71%, respectively, at September
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,  working capital and ratios of debt service
coverage and debt to tangible net worth.

On September  30, 2002,  the Company  executed a second  amendment to its credit
agreement which, among other things,  waives the Company's  obligation to comply
with all financial covenants contained in the agreements so long as there are no
outstanding  borrowings  under the  revolving  credit  facility  and the Company
maintains a compensating  balance equal to the sum of the then  outstanding term
loan principal  balance and outstanding  banker  acceptances.  At this time, the
Company  does not  anticipate  that it will be  obligated  to comply  with these
amended  covenants in the near term. The amendment  agreement further waived the
Company's  obligation  to  comply  with all  financial  covenants  contained  in
mortgage loans with the same bank. At September 30, 2002 and 2001, there were no
outstanding borrowings under this facility.

The  Company  also  maintains  a bank  overdraft  facility  of 1 million  Pounds
Sterling (approximately $1,570,000) in the U.K. to support local working capital
requirements of Vicon Industries  Limited.  This facility expires in March 2003.
At September 30, 2002, there were no outstanding borrowings under this facility.

Current and long-term  debt  maturing in each of the fiscal years  subsequent to
September 30, 2002 approximates  $1,304,000 in 2003,  $320,000 in 2004, $329,000
in 2005, $335,000 in 2006, $316,000 in 2007 and $1,740,000 thereafter.

The Company  occupies  certain  facilities,  or is  contingently  liable,  under
operating  leases that expire at various dates through 2008.  The leases,  which
cover periods from three to eight years,  generally  provide for renewal options
at specified  rental  amounts.  The  aggregate  operating  lease  commitment  at
September 30, 2002 was $746,000 with minimum  rentals for the fiscal years shown
as follows: 2003 - $313,000;  2004 - $272,000;  2005 - $97,000; 2006 - $24,000;
2007 - $24,000; 2008 and thereafter - $16,000.

                                     - 11 -


The  Company  entered  into  certain   consulting  and  incentive   compensation
agreements  that  provide  for  the  payout  of  up  to  $810,000  of  fees  and
compensation  upon the completion  and sale of a specified  number of units of a
newly developed product line.

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

Critical Accounting Policies
- ----------------------------
The Company's  significant  accounting policies are fully described in Note 1 to
the consolidated  financial  statements included in Part IV. 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  recognizes  revenue  when  persuasive  evidence  of an  arrangement
exists,  delivery has occurred or services have been rendered, the selling price
is fixed or  determinable,  and  collectibility  of the resulting  receivable is
reasonably assured. As it relates to product sales,  revenue (including shipping
and handling fees) is generally  recognized  when products are sold and title is
passed to the  customer.  Under  arrangements  that  involve the sale of product
combined with the  provision of services,  revenue is generally  recognized  for
each element of the arrangement  upon delivery or performance  provided that (i)
the undelivered  element is not essential to the  functionality of the delivered
element  and  (ii)  there  is  objective  evidence  of  the  fair  value  of the
undelivered elements.  Advance service billings under a national supply contract
with one customer are  deferred and  recognized  as revenues on a pro rata basis
over the term of the service agreement. Shipping and handling costs are included
in cost of sales.

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.

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.
                                     - 12 -


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 assesses the  recoverability of the carrying value of its long-lived
assets,  including  identifiable  intangible  assets with finite  useful  lives,
whenever events or changes in circumstances indicate that the carrying amount of
the assets may not be recoverable.  The Company evaluates the  recoverability of
such assets based upon the  expectations  of  undiscounted  cash flows from such
assets. If the sum of the expected future undiscounted cash flows were less than
the carrying  amount of the asset, a loss would be recognized for the difference
between the fair value and the carrying amount.

The  Company's  ability to recover the reported  amounts of deferred  income tax
assets is  dependent  upon its ability to  generate  sufficient  taxable  income
during the periods over which net temporary tax differences  become  deductible.
The Company has incurred  operating losses in the past two fiscal years.  Should
such losses  continue in the future,  the Company may  determine  that it is not
likely it will be able to realize the benefits of recorded  deferred tax assets,
and 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 1, the Company has not yet adopted the  provisions
of SFAS No. 142 as of September 30, 2002 and determined its possible  effects on
the  Company's  financial  condition  or  results  of  operations.  The  Company
continued to amortize its recorded  goodwill over its original 10-year period as
of September  30, 2002 and also  evaluated  impairment  through that same period
using undiscounted cash flows.

New Accounting Standards Not Yet Adopted
- ----------------------------------------
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 finite useful lives
be amortized over their  respective  estimated  useful lives to their  estimated
residual  values,  and reviewed for impairment in accordance  with SFAS No. 144,
"Accounting for the Impairment and Disposal of Long-Lived  Assets", as discussed
below.
                                     - 13 -


The  Company  adopted  SFAS No. 142 on October 1, 2002 and is required to assign
its  goodwill  ($1.4  million  at  September  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. However, it is reasonably possible that the adoption of SFAS No. 142
will result in an  impairment  charge to goodwill of up to $1.4  million,  which
would be reported as a cumulative effect change in accounting principle.

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 adopted SFAS No. 144 on October 1, 2002,  which did not have
an impact on its consolidated financial statements.

In July 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  believes that the adoption of SFAS No. 146 will
not have a material impact on its consolidated financial statements.

In November 2002, the Emerging Issues Task Force (EITF)  finalized its tentative
consensus   on  EITF  Issue   00-21,   "Revenue   Arrangements   with   Multiple
Deliverables",  which  provides  guidance  on the  timing  and method of revenue
recognition  for sales  arrangements  that include the delivery of more than one
product or  service.  EITF 00-21 is  effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003.  The Company is
currently  analyzing  the  impact of its  adoption  on the  Company's  financial
statements.

                                     - 14 -


Foreign Currency Activity
- -------------------------
The  Company's  foreign  exchange   exposure  is  principally   limited  to  the
relationship  of the U.S.  dollar to the British pound  sterling,  the Euro, the
Israeli shekel and the Japanese yen.

Sales by the  Company's  U.K.  based  subsidiary  to customers in Europe and the
Middle East are made in British Pounds Sterling (Pounds) or Eurodollars (Euros).
In fiscal 2002,  approximately $5.7 million of products were sold by the Company
to its U.K. based  subsidiary for resale.  In past years, the Pound and the Euro
have weakened against the U.S. dollar,  thus increasing the cost of U.S. sourced
product sold by this  subsidiary.  The Company attempts to minimize its currency
exposure  on  intercompany  sales  through  the  purchase  of  forward  exchange
contracts.

The Company's  Israeli based subsidiary  incurs Shekel based operating  expenses
which, in recent years, have been funded by the Company in U.S. dollars.  In the
recent year, the Company  purchased  forward exchange  contracts to minimize its
currency exposure on these expenses.

Japanese   sourced   products   denominated   in  Japanese  yen   accounted  for
approximately  2% and 6% of component and finished  product  purchases in fiscal
2002 and 2001,  respectively.  The Company  attempts to  minimize  its  currency
exposure on these purchases through the purchase of forward exchange  contracts.
The Company also attempts to reduce the impact of an  unfavorable  exchange rate
condition  through cost  reductions  from its  suppliers  and  shifting  product
sourcing to suppliers transacting in more stable and favorable currencies.

As of  September  30,  2002,  the  Company had  interest  rate swaps and forward
exchange  contracts  outstanding with notional amounts  aggregating $3.0 million
and $2.6 million,  respectively,  whose  aggregate fair value was a liability of
approximately $304,000.

In general, the Company seeks lower costs from suppliers and enters into forward
exchange  contracts to mitigate  short-term  exchange rate  exposures.  However,
there  can be no  assurance  that  such  steps  will be  effective  in  limiting
long-term foreign currency exposure.

Market Risk Factors
- -------------------
The Company is exposed to various  market  risks,  including  changes in foreign
currency  exchange  rates and  interest  rates.  The  Company  has a policy that
prohibits the use of currency  derivatives or other  financial  instruments  for
trading or speculative purposes.

The Company  enters into forward  exchange  contracts to hedge  certain  foreign
currency  exposures  and  minimize the effect of such  fluctuations  on reported
earnings and cash flow (see  "Foreign  Currency  Activity",  Note 1  "Derivative
Instruments"  and "Fair  Value of  Financial  Instruments"  to the  accompanying
financial  statements).  At September 30, 2002, the Company's  foreign  currency
exchange risks included a $1.9 million intercompany  accounts receivable balance
due  from the  Company's  U.K.  based  subsidiary  and a  nominal  Japanese  Yen
denominated  trade accounts payable liability due to inventory  suppliers.  Such
assets and  liabilities  are short term and will be settled in fiscal 2003.  The
following  sensitivity  analysis assumes an instantaneous  10% change in foreign
currency  exchange  rates from year-end  levels,  with all other  variables held
constant.

                                     - 15 -


At  September  30,  2002, a 10%  strengthening  or weakening of the U.S.  dollar
versus the  British  Pound  would  result in a $186,000  decrease  or  increase,
respectively,  in the intercompany  accounts  receivable  balance.  Such foreign
currency  exchange risk at September 30, 2002 has been  substantially  hedged by
forward exchange contracts.

At September 30, 2002, the Company had $3.0 million of outstanding floating rate
bank debt which was covered by interest rate swap  agreements  that  effectively
convert the  foregoing  floating  rate debt to stated  fixed rates (see "Note 6.
Long-Term Debt" to the accompanying financial statements). Thus, the Company has
substantially no net interest rate exposures on these instruments.  However, the
Company had approximately $979,000 of floating rate bank debt that is subject to
interest rate risk as it was not covered by interest rate swap  agreements.  The
Company does not believe that a 10%  fluctuation  in interest rates would have a
material  effect  on  its  consolidated   financial   position  and  results  of
operations.

Related Party Transactions
- --------------------------
Refer to Item 13 and "Note 11. Related Party  Transactions"  to the accompanying
financial statements.

Inflation
- ---------
The impact of  inflation  on the Company has been minimal in recent years as the
rate of inflation remains low. However, inflation continues to increase costs to
the Company.  As operating  expenses and production costs increase,  the Company
seeks  price  increases  to its  customers  to the  extent  permitted  by market
conditions.

"Safe Harbor" Statement under the Private Securities Litigation Reform Act of
- -----------------------------------------------------------------------------
1995
- ----

Statements in this Report on Form 10-K 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  publicly   update  or  revise  its
forward-looking  statements  or to  advise of  changes  in the  assumptions  and
factors on which they are based.

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ----------------------------------------------------
See Part IV, Item 15, for an index to consolidated financial statements and
financial statement schedules.

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- ------------------------------------------------------------------------
         FINANCIAL DISCLOSURE
         --------------------
None
                                     - 16 -

                                    PART III
                                    --------

ITEM 10 - DIRECTORS AND OFFICERS OF THE REGISTRANT
- --------------------------------------------------

The Officers and Directors of the Company are as follows:

           Name              Age      Position
      Kenneth M. Darby        56      Chairman of the Board, President and
                                           Chief Executive Officer
      John M. Badke           43      Vice President, Finance and Chief
                                        Financial Officer
      John L. Eckman          53      Vice President, Sales
      Peter A. Horn           47      Vice President, Operations
      Bret M. McGowan         37      Vice President, Marketing
      Yacov A. Pshtissky      51      Vice President, Technology and Development
      Milton F. Gidge         73      Director
      Peter F. Neumann        68      Director
      W. Gregory Robertson    59      Director
      Arthur D. Roche         64      Director
      Kazuyoshi Sudo          60      Director



The business experience, principal occupations and employment, as well as period
of service, of each of the officers and directors of the Company during at least
the last five years are set forth below.


Kenneth M. Darby - Chairman of the Board, President and Chief Executive Officer.
Mr.  Darby has  served as  Chairman  of the Board  since  April  1999,  as Chief
Executive  Officer since April 1992 and as President  since October 1991. He has
served as a  director  since  1987.  Mr.  Darby also  served as Chief  Operating
Officer and as Executive Vice President,  Vice President,  Finance and Treasurer
of the Company. He joined the Company in 1978 as Controller after more than nine
years at Peat Marwick  Mitchell & Co., a public  accounting  firm.  Mr.  Darby's
current term on the Board ends in May 2005.

John M. Badke - Vice President,  Finance and Chief Financial Officer.  Mr. Badke
has been Chief Financial Officer since December 1999 and Vice President, Finance
since  October  1998.  Previously,  he served as  Controller  since  joining the
Company in 1992. Prior to joining the Company,  Mr. Badke was Controller for NEK
Cable,  Inc. and an audit  manager with the  international  accounting  firms of
Arthur Andersen & Co. and Peat Marwick Main & Co.

John L. Eckman - Vice President,  U.S. Sales. Mr. Eckman rejoined the Company in
April 2001 as Vice  President,  U.S.  Sales after  serving as  District  General
Manager  with  Honeywell  from June 2000 to April  2001.  From July 1996 to June
2000, he served as Vice  President,  U.S. Sales of the Company after joining the
Company in August 1995 as Eastern Regional  Manager.  Prior to that time, he was
Director  of Field  Operations  for Cardkey  Systems,  Inc.,  an access  control
security products manufacturer with whom he was employed for 12 years.

Peter A. Horn - Vice  President,  Operations.  Mr. Horn has been Vice President,
Operations since June 1999. From 1995 to 1999, he was Vice President, Compliance
and  Quality  Assurance.  Prior to that  time,  he served as Vice  President  in
various capacities since his promotion in May 1990.




                                     - 17 -


Bret M. McGowan - Vice  President,  Marketing.  Mr. McGowan was promoted to Vice
President,  Marketing  in October  2001.  Previously,  he served as  Director of
Marketing since 1998 and as Marketing  Manager since 1994. He joined the Company
in 1993 as a Marketing Specialist.

Yacov A. Pshtissky - Vice President,  Technology and Development.  Mr. Pshtissky
has been  Vice  President,  Technology  and  Development  since  May  1990.  Mr.
Pshtissky was Director of electrical product development from March 1988 through
April 1990.

Milton F. Gidge - Director.  Mr. Gidge has been a director of the Company  since
1987. He is a retired director and executive officer of Lincoln Savings Bank for
which he served from 1976 to 1994 as Chairman,  Credit Policy. He also served as
a director of  Interboro  Mutual  Indemnity  Insurance  Co., a general  casualty
insurance company,  from 1980 to 2001 and as a director of Intervest  Bancshares
Corporation,  a regional bank holding  company,  from 1988 to 2001.  His current
term on the Board ends in May 2004.

Peter F.  Neumann -  Director.  Mr.  Neumann  has been a director of the Company
since 1987.  He is the retired  President  of  Flynn-Neumann  Agency,  Inc.,  an
insurance  brokerage firm. Mr.  Neumann's  current term on the Board ends in May
2003.

W.  Gregory  Robertson  -  Director.  Mr.  Robertson  has been a director of the
Company  since 1991.  He is  President  of TM Capital  Corporation,  a financial
services company which he founded in 1989. From 1985 to 1989, he was employed by
Thomson  McKinnon  Securities,  Inc.  as head of  investment  banking and public
finance. Mr. Robertson's current term on the Board ends in May 2004.

Arthur D. Roche - Director.  Mr. Roche has been a director of the Company  since
1992. He served as Executive Vice President and  co-participant in the Office of
the  President of the Company from August 1993 until his  retirement in November
1999.  For the six months  prior to that time,  Mr.  Roche  provided  consulting
services to the Company.  In October  1991,  Mr.  Roche  retired as a partner of
Arthur Andersen & Co., an international accounting firm which he joined in 1960.
His current term on the Board ends in May 2005.

Kazuyoshi  Sudo - Director.  Mr.  Sudo has been a director of the Company  since
1987.  Mr. Sudo is President  and Chief  Executive  Officer of Toyo  Management,
Inc., a consulting firm which he founded in 2001. Previously, Mr. Sudo was Chief
Executive Officer of CBC (America) Corp., a distributor of electronic,  chemical
and optical  products,  from 1996 to 2001 and a director of its parent  company,
CBC Co., Ltd. Mr. Sudo's current term on the Board ends in May 2003.

There are no family  relationships  between  any  director,  executive  officer,
officer or person  nominated  or chosen by the  Company to become a director  or
officer.

Compliance with Section 16(a) of the Exchange Act
- -------------------------------------------------
Based solely upon a review of Forms 3 and 4 and amendments  thereto furnished to
the  Company  during the year  ended  September  30,  2002 and  certain  written
representations, no person, who, at any time during the year ended September 30,
2002 was a director,  officer or beneficial owner of more than 10 percent of any
class of equity securities of the Company  registered  pursuant to Section 12 of
the  Exchange  Act failed to file on a timely  basis,  as disclosed in the above
forms,  reports  required by Section  16(a) of the  Exchange Act during the year
ended September 30, 2002.

                                     - 18 -



ITEM 11 - EXECUTIVE COMPENSATION
- --------------------------------
The following table sets forth all  compensation  awarded to, earned by, or paid
for all services rendered to the Company during 2002, 2001 and 2000 by the Chief
Executive Officer and the Company's most highly  compensated  executive officers
whose total annual salary and bonus exceeded $100,000 during any such year.



                                    SUMMARY COMPENSATION TABLE
                                    --------------------------


                                                                            Long-Term Compensation
                                                                     ---------------------------------
                                                                              Awards          Payouts
                                                                     ------------------------ --------
                                    Annual Compensation              Restricted   Securities
Name and                                              All Other        Stock      Underlying   LTIP
Principal Position  Year   Salary ($)   Bonus ($)    Compensation      Award      Options (#)  Payouts
- ------------------  ----   ----------  ----------    ------------    ----------   ------------ -------
                                                                            
Kenneth M. Darby    2002    $310,000   $ 75,000 (1)  $  3,000 (3)        -           -            -
 Chairman and       2001     285,000     75,000 (1)     3,000 (3)        -           -            -
  Chief Executive   2000     285,000     42,271 (1)     3,000 (3)      50,813 (4)    -            -
   Officer

Henry B. Murray     2002    $   -      $   -         $    -              -           -            -
 Executive          2001     184,615       -           87,179 (5)        -           -            -
  Vice President    2000     100,000     40,000 (2)       -              -           -            -


<FN>
(1)   Represents cash bonus which was approved by the Board of Directors upon
      the recommendation of its Compensation Committee.

(2)   Represents minimum guaranteed bonus for fiscal 2000.

(3)   Represents life insurance policy payment.

(4)   Represents deferred compensation benefit of 8,130 shares of Common Stock
      which is being held by the Company in Treasury and which vest upon the
      expiration of Mr. Darby's employment agreement in October 2004, or earlier
      upon certain occurrences including his death, involuntary termination or a
      change in control of the Company. The value of such stock is based on the
      fair market value on the date of grant. At September 30, 2002, the quoted
      market value of such shares approximated $25,000. No dividends can be paid
      on such shares.

(5)   Represents lump-sum severance payout pursuant to Mr. Murray's separation
      from the Company effective August 31, 2001.

</FN>



















                                     - 19 -




Stock Options
- -------------
There were no options granted to the aforementioned executive officers during
fiscal 2002.






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

                                                   At September 30, 2002
                                               ----------------------------
                                                 Number of
                                                 Securities     Value of
                                                 Underlying    Unexercised
                                                Unexercised   In-the-money
                                                  Options      Options (2)
                     Shares                     -----------   ------------
                    Acquired       Value        Exercisable/  Exercisable/
     Name          On Exercise  Realized (1)   Unexercisable Unexercisable
- -----------------  -----------  ------------   ------------- --------------

Kenneth M. Darby       -0-          -0-         6,462/15,077    -0-/-0-

Henry B. Murray        -0-          -0-         -0-/-0-         -0-/-0-


(1) Calculated based on the difference between the closing quoted market prices
per share at the dates of exercise and the exercise prices.

(2) Calculated based on the difference between the closing quoted market price
($3.10) and the exercise price.

























                                     - 20 -



Employment Agreements
- ---------------------
Mr.  Darby has  entered  into an  employment  agreement  with the  Company  that
provides  for an annual  salary of  $310,000  through  fiscal  year  2004.  This
agreement provides for payment in an amount up to three times his average annual
compensation  for the previous five years if there is a change in control of the
Company without Board of Director approval (as defined in the agreement).

Directors' Compensation and Term
- --------------------------------
Non-employee  directors are compensated at an annual rate of $16,000 for regular
Board  meetings  and  $1,000  per  committee  meeting  attended  in person or by
teleconference.  Employee  directors are not  compensated for Board or committee
meetings.  Directors may not stand for reelection  after age 70, except that any
director  may  serve  one  additional  three-year  term  after  age 70 with  the
unanimous consent of the Board of Directors.












































                                     - 21 -


Compensation Committee Interlocks and Insider Participation
- -----------------------------------------------------------
The Compensation  Committee of the Board of Directors consists of Messrs. Gidge,
Neumann,  Robertson  and  Roche  none of whom has ever  been an  officer  of the
Company except for Mr. Roche, who served as Executive Vice President from August
1993 until his retirement in November 1999.

                       Board Compensation Committee Report
                       -----------------------------------
The Compensation  Committee's  compensation policies applicable to the Company's
officers  for 2002 were to pay a  competitive  market  price for the services of
such  officers,  taking  into  account  the overall  performance  and  financial
capabilities of the Company and the officer's individual level of performance.

Mr. Darby makes  recommendations  to the  Compensation  Committee as to the base
salary and  incentive  compensation  of all  officers  other than  himself.  The
Committee reviews these  recommendations  with Mr. Darby and, after such review,
determines  compensation.  In the case of Mr. Darby, the Compensation  Committee
makes its determination after direct negotiation with him. For each officer, the
committee's   determinations  are  based  on  its  conclusions  concerning  each
officer's  performance  and  comparable  compensation  levels  in  the  security
industry and the Long Island area for similarly  situated officers at comparable
companies. The overall level of performance of the Company is taken into account
but is not specifically related to the base salary of these officers.  Also, the
Company has established an incentive  compensation plan for all of the officers,
which provides a specified bonus to each officer upon the Company's  achievement
of certain annual sales and profitability targets and strategic initiatives.

The Compensation  Committee  grants options to officers to link  compensation to
the  performance  of the Company.  Options are  exercisable in the future at the
fair market value at the time of grant,  so that an officer granted an option is
rewarded by the  increase in the price of the  Company's  stock.  The  committee
grants options to officers based on significant contributions of such officer to
the performance of the Company.  In addition,  in determining Mr. Darby's salary
for  service  as  Chief  Executive   Officer,   the  committee   considered  the
responsibility  assumed by him in formulating and  implementing a management and
long-term strategic plan.























                                       - 22 -


This  graph  compares  the return of $100  invested  in the  Company's  stock on
October 1, 1997,  with the return on the same investment in the AMEX U.S. Market
Index and the AMEX Technology Index.












(The following table was represented by a chart in the printed material)




                       Vicon                AMEX U.S.       Amex Technology
Date               Industries, Inc.       Market Index            Index
- ----               ----------------       ------------       ---------------

10/01/97                100                    100                 100
10/01/98                 85                     94                 121
10/01/99                 84                    121                 206
10/01/00                 39                    149                 241
10/01/01                 41                    108                 195
10/01/02                 37                    101                 121
































                                     - 23 -


ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- ------------------------------------------------------------------------
The following sets forth information as to each person,  known to the Company to
be a  "beneficial  owner"  (as  defined in  regulations  of the  Securities  and
Exchange  Commission)  of more than five percent of the  Company's  Common Stock
outstanding  as of December  13, 2002 and the shares  beneficially  owned by the
Company's  Executive  Officers and Directors  and by all Executive  Officers and
Directors as a group.

   Name and Address                   Number of Shares
   of Beneficial Owner                Beneficially Owned (1)       % of Class
   -------------------                ----------------------       ----------
   CBC Co., Ltd.
    and affiliates
   2-15-13 Tsukishima
   Chuo-ku
   Tokyo, Japan 104                        543,715                     11.5%

   Dimensional Fund Advisors
   1299 Ocean Avenue
   Santa Monica, CA 90401                  320,900 (7)                  6.8%

   Chu S. Chun
   C/O I.I.I. Companies, Inc.
   915 Hartford Turnpike
   Shrewsbury, MA 01545                    299,457 (2)                  6.3%
******************************************************************************
   C/O Vicon Industries, Inc.

   Kenneth M. Darby                        257,059 (3)                  5.4%
   Arthur D. Roche                         146,601 (4)                  3.1%
   Peter F. Neumann                         17,072 (5)                    *
   W. Gregory Robertson                     13,847 (5)                    *
   Milton F. Gidge                          13,698 (5)                    *
   Kazuyoshi Sudo                            9,000                        *

 Total all Executive Officers and
   Directors as a group (6 persons)        457,277 (6)                  9.7%

 * Less than 1%.




(1)   Unless otherwise indicated, the Company believes that all persons named in
      the table have sole voting and investment control over the shares of stock
      owned.
(2)   Mr. Chun has voting and dispositive control over 299,457 shares but
      disclaims beneficial ownership as to all but 48,400 shares. 195,657 shares
      are owned by the International Industries, Inc. Profit Sharing Plan and
      103,800 shares are owned by Mr. Chun and immediate family members.
(3)   Includes currently exercisable options to purchase 6,967 shares.
(4)   Includes 50,000 shares held by Mr. Roche's wife, 15,000 shares held by
      their children and currently exercisable options to purchase 1,947 shares.
(5)   Includes currently exercisable options to purchase 1,947 shares.
(6)   Includes currently exercisable options to purchase 14,755 shares.
(7)   Dimensional Fund Advisors had voting and investment control over 320,900
      shares as investment advisor and manager for various mutual funds and
      other clients. These shares are beneficially owned by such mutual funds
      or other clients.






                                     - 24 -



EQUITY COMPENSATION PLAN INFORMATION
- ------------------------------------
At September 30, 2002

                                                             Number of securities
                    Number of securities   Weighted average  remaining available for
                    to be issued upon      exercise price    future issuance under
                    exercise of            of outstanding    equity compensation plans
                    outstanding options,   options, warrants (excluding securities
                    warrants and rights    and rights        reflected in column (a))

Plan category               (a)                  (b)                   (c)
- ------------------  -------------------    ----------------  ------------------------
                                                    
Equity compensation
plans approved by
security holders          218,172               $3.24                438,141

Equity compensation
plans not approved
by security holders          -                    -                     -

Total                     218,172               $3.24                438,141




EQUITY COMPENSATION GRANT NOT APPROVED BY SECURITY HOLDERS
- ----------------------------------------------------------
Through September 30, 2002, the Company's Chief Executive Officer was provided a
deferred   compensation  benefit  aggregating  70,647  shares  of  common  stock
currently held by the Company in treasury.  Such shares vest upon the expiration
of the  executive's  employment  agreement  in October  2004,  or earlier  under
certain occurrences including his death,  involuntary termination or a change in
control of the Company.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------
The  Company  and  CBC  Company,   Ltd.(CBC),   a  Japanese   corporation  which
beneficially  owns 11.5% of the  outstanding  shares of the  Company,  have been
conducting business with each other for approximately twenty-three years. During
this period,  CBC has served as a lender, a product supplier and sourcing agent,
and a private label  reseller of the Company's  products.  CBC has also acted as
the  Company's  sourcing  agent for the purchase of certain video  products.  In
fiscal 2002, the Company  purchased  approximately  $1.3 million of products and
components  from or  through  CBC.  CBC  competes  with the  Company  in various
markets,  principally  in the sale of video  products and systems.  Sales of all
products  to CBC were  $409,000  in 2002.  Kazuyoshi  Sudo is a director  of the
Company  and a  former  director  of CBC  and  Chief  Executive  Officer  of CBC
(America) Corp., a U.S. subsidiary of CBC.

During fiscal year 2002, the Company entered into a royalty arrangement with CBC
whereby CBC will license certain  technology from the Company.  The total amount
of the  arrangement  is $200,000 and, as of September 30, 2002,  the Company had
not received any payments under this arrangement.

Mr. Chu S. Chun, who has beneficial voting control over 6.3% of the Common Stock
of the  Company,  also  beneficially  owns a  minority  interest  in  Chun  Shin
Electronics,  Inc.,  (CSE),  a South Korean  public  company  that  manufactures
certain of the Company's proprietary  products.  CSE also sells various security
products, including the Company's products,  principally within the South Korean
market. In 2002, CSE sold  approximately $2.1 million of products to the Company
through International Industries, Inc. (I.I.I.), a U.S. based company controlled
by Mr.  Chun.  I.I.I.  arranges the  importation  of all the  Company's  product
purchases  from CSE. In addition,  I.I.I.  purchased  approximately  $399,000 of
products directly from the Company during 2002 for resale to CSE.




                                     - 25 -


ITEM 14 - CONTROLS AND PROCEDURES
- ---------------------------------
(a) Based on their  evaluation as of a date within 90 days of the filing date of
this Annual Report on Form 10-K, the Company's Chief Executive Officer and Chief
Financial  Officer have  concluded  that the Company's  disclosure  controls and
procedures (as defined in Rules  13a-14(c) and 15d-14(c) under the Exchange Act)
are effective to ensure that information required to be disclosed by the Company
in  reports  that it files or  submits  under  the  Exchange  Act are  recorded,
processed,  summarized  and  reported  within  the  time  periods  specified  in
Securities and Exchange Commission rules and forms.

(b) There were no significant  changes in the Company's  internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of their  evaluation.


                                     PART IV
                                     -------

ITEM 15 - EXHIBITS, FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES, AND
- ----------------------------------------------------------------------------
          REPORTS ON FORM 8-K
          -------------------

(a) (1)  Financial Statements
         --------------------
         Included in Part IV, Item 15:

         Independent Auditors' Report

         Financial Statements:

            Consolidated Statements of Operations, fiscal years ended
            September 30, 2002, 2001, and 2000

            Consolidated Balance Sheets at September 30, 2002 and 2001

            Consolidated Statements of Shareholders' Equity, fiscal years ended
            September 30, 2002, 2001, and 2000

            Consolidated Statements of Cash Flows, fiscal years ended September
            30, 2002, 2001, and 2000

            Notes to Consolidated Financial Statements, fiscal years ended
            September 30, 2002, 2001, and 2000

(a) (2)  Financial Statement Schedule
         ----------------------------
         Included in Part IV, Item 15:

         Schedule        II - Valuation and Qualifying Accounts for the years
                         ended September 30, 2002, 2001, and 2000

     All other schedules for which provision is made in the applicable
accounting regulations of the Securities and Exchange Commission are not
required under the related instructions or are not applicable and, therefore,
have been omitted.

                                     - 26 -



15(a)(3)          Exhibits                            Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               -----------------

   3        (.1) Articles of Incorporation and        Incorporated by reference
                 By-Laws, as amended                  to the 1985 Annual Report
                                                      on Form 10-K; Form S-2
                                                      filed in Registration
                                                      Statement No.33-10435
                                                      and Exhibit A, B and C of
                                                      the 1987 Proxy Statement

            (.2) Amendment of the Certificate
                 of Incorporation dated May 7, 2002   3.2

   4             Instruments defining the rights of
                 security holders

            (.1) Rights Agreement dated December      Incorporated by reference
                 4, 2001 between the Registrant       to the 2001 Annual Report
                 and Computershare Investor Services  on Form 10-K

  10         Material Contracts

            (.1) Employment Contract dated            Incorporated by reference
                 October 1, 1999 between the          to the 1999 Annual Report
                 Registrant and Kenneth M. Darby      on Form 10-K

            (.2) Employment Contract dated April      Incorporated by reference
                 1, 2001 between Registrant           to the 2001 Annual Report
                 and John M. Badke                    on Form 10-K

            (.3) Employment Agreement dated October   Incorporated by reference
                 1, 2001 between Registrant and       to the 2001 Annual Report
                 Peter Horn                           on Form 10-K

            (.4) Employment Agreement dated October
                 1, 2001 between the Registrant and
                 Yacov Pshtissky                      10.4

            (.5) Employment Agreement dated April     Incorporated by reference
                 1, 2001 between Registrant and       to the 2001 Annual Report
                 John L.Eckman                        on Form 10-K

            (.6) Employment Agreement dated October   Incorporated by reference
                 1, 2001 between the Registrant and   to the 2001 Annual Report
                 Yigal Abiri                          on Form 10-K

            (.7) Deferred Compensation Agreement      Incorporated by reference
                 dated November 1, 1986 between the   to the 1992 Annual Report
                 Registrant and Donald N. Horn        on Form 10-K

            (.8) 1994 Incentive Stock Option Plan     Incorporated by reference
                                                      to the 1994 Annual Report
                                                      on Form 10-K

            (.9) 1994 Non-Qualified Stock Option      Incorporated by
                 Plan for Outside Directors           reference to the 1994
                                                      Annual Report on Form 10-K

                                     - 27 -


                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               -----------------

           (.10) 1996 Incentive Stock Option Plan     Incorporated by
                                                      reference to the
                                                      1997 Annual Report
                                                      on Form 10-K

           (.11) 1996 Non-Qualified Stock Option      Incorporated by
                 Plan for Outside Directors           reference to the
                                                      1997 Annual Report
                                                      on Form 10-K

           (.12) Commercial fixed rate loan           Incorporated by
                 agreement between the Registrant     reference to the
                 and National Westminster Bank PLC    June 30, 1997 filing
                 dated April 8, 1997                  on Form 10-Q

           (.13) Loan Agreement between the           Incorporated by
                 Registrant and The Dime Savings      reference to the
                 Bank of New York, FSB dated          December 31, 1997
                 January 29, 1998                     filing on Form 10-Q

           (.14) Mortgage Note between the            Incorporated by
                 Registrant and The Dime Savings      reference to the
                 Bank of New York, FSB dated          December 31, 1997
                 January 29, 1998                     filing on Form 10-Q

           (.15) Term Loan Note between the           Incorporated by
                 Registrant and The Dime Savings      reference to the
                 Bank of New York, FSB dated          December 31, 1997
                 January 29, 1998                     filing on Form 10-Q

           (.16) Mortgage and Security Agreement      Incorporated by
                 in the amount of $2,512,000 between  reference to the
                 the Registrant and The Dime Savings  December 31, 1997
                 Bank of New York, FSB dated          filing on Form 10-Q
                 January 29, 1998

           (.17) Mortgage and Security Agreement      Incorporated by
                 in the amount of $388,000 between    reference to the
                 the Registrant and The Dime Savings  December 31, 1997
                 Bank of New York, FSB dated          filing on Form 10-Q
                 January 29, 1998

           (.18) Interest rate master swap agreement  Incorporated by
                 between the Registrant and KeyBank   reference to the
                 National Association dated           December 31, 1997
                 December 11, 1997                    filing on Form 10-Q

           (.19) Schedule to the master agreement     Incorporated by
                 between the Registrant and KeyBank   reference to the
                 National Association dated           December 31, 1997
                 December 11, 1997                    filing on Form 10-Q



                                     - 28 -


                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               -----------------

           (.20) Swap transaction confirmation with   Incorporated by
                 a notional amount of $2,512,000      reference to the
                 between the Registrant and KeyBank   December 31, 1997
                 National Association dated           filing on Form 10-Q
                 December 30, 1997

           (.21) Swap transaction confirmation with   Incorporated by
                 a notional amount of $388,000        reference to the
                 between the Registrant and KeyBank   December 31, 1997
                 National Association dated           filing on Form 10-Q
                 December 30, 1997

           (.22) Advice of borrowing terms            Incorporated by
                 between the Registrant and           reference to the
                 National Westminster Bank PLC        March 31, 2002 filing
                 dated March 25, 2002                 on Form 10-Q

           (.23) Credit Agreement between the         Incorporated by
                 Registrant and The Dime Savings      reference to the
                 Bank of New York, FSB dated          June 30, 1998 filing
                 July 20, 1998                        on Form 10-Q

           (.24) Swap transaction confirmation with   Incorporated by
                 a notional amount of $4,425,000      reference to the
                 between the Registrant and KeyBank   1998 Annual Report
                 National Association dated           on Form 10-K
                 September 9, 1998

           (.25) Stock purchase agreement between     Incorporated by reference
                 the Registrant and Isaac Gershoni    to the 1999 Annual Report
                 dated August 12, 1999                on Form 10-K

           (.26) Escrow agreement among the           Incorporated by reference
                 Registrant, Isaac Gershoni and       to the 1999 Annual Report
                 European American Bank dated         on Form 10-K
                 August 12, 1999

           (.27) Loan Agreement between the           Incorporated by reference
                 Registrant and The Dime Savings      to the 1999 Annual Report
                 Bank of New York, FSB dated          on Form 10-K
                 October 12, 1999

           (.28) Mortgage Note between the            Incorporated by reference
                 Registrant and The Dime Savings      to the 1999 Annual Report
                 Bank of New York, FSB dated          on Form 10-K
                 October 12, 1999

           (.29) Mortgage and Security Agreement      Incorporated by reference
                 in the amount of $1,200,000 between  to the 1999 Annual Report
                 the Registrant and The Dime Savings  on Form 10-K
                 Bank of New York, FSB dated
                 October 12, 1999


                                     - 29 -


                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               -----------------

         (.30) Amendment No. 1 to the Credit          Incorporated by reference
               Agreement between the Registrant       to the December 31, 2001
               and Washington Mutual Bank, FA         filing on Form 10-Q
               dated February 12, 2002

         (.31) Security Agreement between the         Incorporated by reference
               Registrant and Washington Mutual       to the December 31, 2001
               Bank, FA dated February 12, 2002       filing on Form 10-Q

         (.32) Amendment No. 2 to the Credit
               Agreement between the Registrant
               and Washington Mutual Bank, FA
               dated September 30, 2002               10.32


         (.33) 1999 Incentive Stock Option Plan       Incorporated by reference
                                                      to the 1999 Annual Report
                                                      on Form 10-K

         (.34) 1999 Non-Qualified Stock Option Plan   Incorporated by reference
                                                      to the 1999 Annual Report
                                                      on Form 10-K

         (.35) 2002 Incentive Stock Option Plan       10.35

         (.36) 2002 Non-Qualified Stock Option Plan   10.36


21       Subsidiaries of the Registrant               Incorporated by
                                                      reference to the Notes
                                                      to the Consolidated
                                                      Financial Statements

23       Independent Auditors' Consent                23

99       Additional Exhibits

         (.1) Certification pursuant to
              18 U.S.C. Section 1350, as adopted
              pursuant to Section 906 of the
              Sarbanes-Oxley Act of 2002              99.1

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


No other exhibits are required to be filed.

15(b) - REPORTS ON FORM 8-K
- ---------------------------
No reports on Form 8-K were required to be filed during the last quarter of the
period covered by this report.


                                     - 30 -


Other Matters - Form S-8 and S-2 Undertaking
- --------------------------------------------
For the purposes of complying  with the  amendments to the rules  governing Form
S-8 (effective  July 13, 1990) under the Securities Act of 1933, the undersigned
registrant hereby undertakes as follows, which undertaking shall be incorporated
by reference into registrant's  Registration Statements on Form S-8 Nos. 33-7892
(filed June 30, 1986),  33-34349 (filed April 1, 1990), 33-90038 (filed February
24,  1995),  333-30097  (filed June 26, 1997) and 333-71410  (filed  October 11,
2001) and on Form S-2 No. 333-46841 (effective May 1, 1998):

Insofar as indemnification  for liabilities  arising under the Securities Act of
1933 may be permitted to  directors,  officers  and  controlling  persons of the
registrant pursuant to the foregoing  provisions,  or otherwise,  the registrant
has been advised that in the opinion of the Securities  and Exchange  Commission
such indemnification is against public policy as expressed in the Securities Act
of  1933  and is,  therefore,  unenforceable.  In the  event  that a  claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
registrant  in the  successful  defense of any action,  suit or  proceeding)  is
asserted by such director,  officer or controlling person in connection with the
securities being  registered,  the registrant will, unless in the opinion of its
counsel the matter has been settled by controlling precedent,  submit to a court
of appropriate  jurisdiction the question whether such  indemnification by it is
against  public policy as expressed in the Act and will be governed by the final
adjudication of such issue.



































                                     - 31 -




                          Independent Auditors' Report
                          ----------------------------

The Board of Directors and Shareholders
Vicon Industries, Inc.:

We have audited the consolidated financial statements of Vicon Industries,  Inc.
and  subsidiaries  (the  "Company")  as listed  in Part IV,  item  15(a)(1).  In
connection with our audits of the  consolidated  financial  statements,  we also
have  audited  the  financial  statement  schedule  as listed  in Part IV,  item
15(a)(2).  These  consolidated  financial  statements  and  financial  statement
schedule are the responsibility of the Company's management.  Our responsibility
is to  express  an  opinion  on  these  consolidated  financial  statements  and
financial statement schedule based on our audits.

We conducted our audits in accordance with auditing standards generally accepted
in the  United  States of  America.  Those  standards  require  that we plan and
perform the audit to obtain  reasonable  assurance  about  whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management,  as well as evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Vicon Industries,
Inc. and  subsidiaries  at September 30, 2002 and 2001, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September 30, 2002, in conformity with  accounting  principles  generally
accepted  in the United  States of  America.  Also in our  opinion,  the related
financial  statement  schedule,   when  considered  in  relation  to  the  basic
consolidated  financial  statements taken as a whole,  presents  fairly,  in all
material respects, the information set forth therein.





                                   /s/ KPMG LLP


Melville, New York
December 10, 2002














                                     - 32 -




                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              Fiscal Years Ended September 30, 2002, 2001 and 2000





                                          2002           2001           2000
                                          ----           ----           ----


Net sales                             $54,168,110    $65,364,558    $74,624,065
Cost of sales                          35,950,038     43,678,775     51,570,001
                                      ------------   ------------   ------------
    Gross profit                       18,218,072     21,685,783     23,054,064

Operating expenses:
 Selling expense                       11,833,103     13,025,115     13,117,039
 General and administrative expense     4,194,358      4,973,816      4,190,856
 Engineering and development expense    4,370,230      4,105,282      3,753,653
                                      ------------   ------------   ------------
                                       20,397,691     22,104,213     21,061,548
                                      ------------   ------------   ------------

    Operating income (loss)            (2,179,619)      (418,430)     1,992,516

Other expense (income):
 Interest expense                         339,587        497,597        816,017
 Gain on sale of securities                 -         (3,022,579)      (315,955)
 Interest and other income               (170,178)      (200,596)       (96,751)
                                      ------------   ------------   ------------
   Income (loss) before income taxes   (2,349,028)     2,307,148      1,589,205
Income tax expense (benefit)             (770,000)       810,000        628,000
                                      ------------   ------------   ------------

    Net income (loss)                 $(1,579,028)   $ 1,497,148    $   961,205
                                      ============   ============   ============



Earnings (loss) per share:

  Basic                                    $(.34)         $ .32          $ .21
                                           ======         =====          =====

  Diluted                                  $(.34)         $ .32          $ .21
                                           ======         =====          =====






See accompanying notes to consolidated financial statements.









                                              - 33 -


                             VICON INDUSTRIES, INC. AND SUBSIDIARIES
                                   CONSOLIDATED BALANCE SHEETS
                                   September 30, 2002 and 2001

ASSETS                                                 2002             2001
- ------                                                 ----             ----
Current Assets:
  Cash and cash equivalents                        $ 9,771,804      $ 9,795,148
  Accounts receivable (less allowance of
   $1,077,000 in 2002 and $1,115,000 in 2001)       10,400,990       11,438,334
  Inventories:
    Parts, components, and materials                 2,802,779        2,518,782
    Work-in-process                                  1,275,057        2,777,211
    Finished products                                9,470,823       11,800,197
                                                   -----------      -----------
                                                    13,548,659       17,096,190
  Recoverable income taxes                           1,712,728           -
  Deferred income taxes                                673,574        1,420,372
  Prepaid expenses                                     496,399          566,861
                                                   -----------      -----------
                 Total current assets               36,604,154       40,316,905
Property, plant and equipment:
   Land                                              1,180,448        1,161,948
   Buildings and improvements                        5,509,211        5,394,076
   Machinery, equipment, and vehicles               10,307,470        9,815,829
                                                   -----------      -----------
                                                    16,997,129       16,371,853
   Less accumulated depreciation and amortization    9,331,102        8,232,536
                                                   -----------      -----------
                                                     7,666,027        8,139,317
Goodwill, net of accumulated amortization            1,372,606        1,571,058
Deferred income taxes                                1,283,784        1,366,625
Other assets                                           499,918          531,660
                                                   -----------      -----------
                                                   $47,426,489      $51,925,565
                                                   ===========      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Current maturities of long-term debt             $ 1,304,227      $ 2,144,727
  Accounts payable                                   2,384,012        2,375,825
  Accrued compensation and employee benefits         1,837,519        1,789,401
  Accrued expenses                                   1,596,288        2,227,825
  Unearned service revenue                           1,514,121        1,294,576
  Income taxes payable                                 140,741          479,361
                                                   -----------      -----------
                 Total current liabilities           8,776,908       10,311,715

Long-term debt                                       3,040,061        3,498,099
Unearned service revenue                             1,267,337        2,334,348
Other long-term liabilities                            803,476          883,356

Commitments and contingencies - Note 10
Shareholders' equity:
  Common stock, par value $.01 per share
   authorized - 25,000,000 and 10,000,000 shares
    issued - 4,823,979 and 4,756,532 shares             48,239           47,565
  Capital in excess of par value                    21,760,002       21,542,541
  Retained earnings                                 12,730,414       14,309,442
                                                   -----------      -----------
                                                    34,538,655       35,899,548
  Treasury stock at cost, 172,417 shares
    in 2002 and 118,249 shares in 2001                (842,024)        (633,422)
  Accumulated other comprehensive income              (157,924)        (368,079)
                                                   -----------      -----------
                Total shareholders' equity          33,538,707       34,898,047
                                                   -----------      -----------
                                                   $47,426,489      $51,925,565
                                                   ===========      ===========

  See accompanying notes to consolidated financial statements.


                                              - 34 -




                               VICON INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                        Fiscal Years Ended September 30, 2002, 2001, and 2000



                                                                                      Accumulated   Total
                                                  Capital in                          other         share-
                                        Common    excess of    Retained     Treasury  comprehensive holders'
                              Shares    Stock     par value    earnings      Stock    income        equity
                              ------    ------    ----------   --------     --------  ------------- -----------
                                                                               

Balance September 30, 1999   4,654,760  $46,547  $21,343,676 $11,851,089  $(508,745)  $    15,784   $32,748,351

Comprehensive income:
  Net income                     -          -           -        961,205        -             -         961,205
  Foreign currency
    translation adjustment       -          -           -            -          -        (321,304)     (321,304)
  Unrealized gain on
    securities                   -          -           -            -          -       1,554,962     1,554,962
Total comprehensive income       -          -           -            -          -             -       2,194,863
Exercise of stock options       55,875      559      100,962         -      (46,352)          -          55,169
                             ---------   ------   ----------  ----------    --------   ----------   -----------
Balance September 30, 2000   4,710,635   47,106   21,444,638  12,812,294   (555,097)    1,249,442    34,998,383

Comprehensive income:
  Net income                     -          -            -     1,497,148        -             -       1,497,148
  Foreign currency
    translation adjustment       -          -            -           -          -         113,344       113,344
  Reclassification adjustment
    for gains on securities
    included in net income       -          -            -           -          -      (1,554,962)   (1,554,962)
  Unrealized loss on
    derivatives                  -          -            -           -          -        (175,903)     (175,903)
Total comprehensive income       -          -            -           -          -             -        (120,373)
Repurchases of common stock      -          -            -           -      (30,966)          -         (30,966)
Exercise of stock options       45,897      459       83,077         -      (47,359)          -          36,177
 Tax benefit from exercise
  of stock options               -          -         14,826         -          -             -          14,826
                             ---------   ------   ----------  ----------    --------   ----------   -----------
Balance September 30, 2001   4,756,532   47,565   21,542,541  14,309,442   (633,422)     (368,079)   34,898,047

Comprehensive income:
  Net loss                       -          -            -    (1,579,028)       -             -      (1,579,028)
  Foreign currency
    translation adjustment       -          -            -           -          -         234,973       234,973
  Unrealized loss on
    derivatives                  -          -            -           -          -         (24,818)      (24,818)
Total comprehensive income       -          -            -           -          -             -      (1,368,873)
Repurchases of common stock      -          -            -           -      (57,192)          -         (57,192)
Exercise of stock options       67,447      674      193,627         -     (151,410)          -          42,891
Tax benefit from exercise
  of stock options               -          -         23,834         -          -             -          23,834
                             ---------   ------   ----------  ----------  -----------  -----------  -----------
Balance September 30, 2002   4,823,979  $48,239  $21,760,002 $12,730,414  $ (842,024)  $ (157,924)  $33,538,707
                             =========  =======  =========== ===========  ==========   ===========  ===========
<FN>


See accompanying notes to consolidated financial statements.

</FN>



                                     - 35 -




                             VICON INDUSTRIES, INC. AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
                    Fiscal Years Ended September 30, 2002, 2001 and 2000


                                                     2002           2001           2000
                                                     ----           ----           ----
                                                                       
Cash flows from operating activities:
 Net income (loss)                               $(1,579,028)   $ 1,497,148       $961,205
Adjustments to reconcile net income (loss)
  to net cash provided by (used in)
  operating activities:
   Depreciation and amortization                   1,039,072      1,062,167      1,019,441
   Goodwill amortization                             198,452        193,543        200,659
   Deferred income taxes                             842,423         16,710     (1,145,081)
   Gain on sale of securities                           -        (3,022,579)      (315,955)
Change in assets and liabilities:
  Accounts receivable                              1,249,601      5,703,378     (3,667,310)
  Inventories                                      3,677,449      1,594,450      2,495,615
  Recoverable income taxes                        (1,712,728)         -              -
  Prepaid expenses                                    76,946        331,955       (283,892)
  Other assets                                        31,742        (65,070)       (57,594)
  Accounts payable                                   (10,842)      (566,837)    (1,060,362)
  Accrued compensation and employee benefits          41,304       (107,988)      (324,918)
  Accrued expenses                                  (650,517)       509,229         (6,536)
  Unearned service revenue                          (847,466)       782,756      1,982,288
  Income taxes payable                              (322,795)       157,723        147,195
  Other liabilities                                 (117,482)       (60,939)       (50,509)
                                                  ----------      ---------      ---------
  Net cash provided by (used in)
         operating activities                      1,916,131      8,025,646       (105,754)
                                                  ----------      ---------      ---------
Cash flows from investing activities:
    Capital expenditures                            (477,041)      (689,427)    (1,640,802)
    Proceeds from sale of securities                    -         3,289,813        347,473
    Acquisition, net of cash acquired                   -          (124,923)        -
                                                  ----------      ---------      ---------
        Net cash provided by (used in)
          investing activities                      (477,041)     2,475,463     (1,293,329)
                                                  ----------      ---------      ---------
Cash flows from financing activities:
    Repayments of U.S. term loan                    (900,000)      (900,000)      (900,000)
    Proceeds from exercise of stock options           42,891         51,004         75,518
    Decrease in borrowings under short-term
      revolving credit agreement                        -          (127,655)      (216,072)
    Repayments of long-term debt                    (421,453)      (360,605)      (342,274)
    Borrowings under mortgage loans                     -              -         1,200,000
    Increase (decrease) in borrowings under
      U.S. bank credit agreement                        -        (1,500,000)     1,500,000
    Repurchases of common stock                      (57,192)       (30,966)        -
                                                 -----------    -----------    -----------
        Net cash provided by (used in)
          financing activities                    (1,335,754)    (2,868,222)     1,317,172
                                                 -----------    -----------    -----------


Effect of exchange rate changes on cash             (126,680)        47,143        198,262
                                                 -----------    -----------    -----------
     Net increase (decrease) in cash                 (23,344)     7,680,030        116,351
     Cash at beginning of year                     9,795,148      2,115,118      1,998,767
                                                 -----------    -----------    -----------
     Cash at end of year                         $ 9,771,804    $ 9,795,148    $ 2,115,118
                                                 ===========    ===========    ===========


 Cash paid during the fiscal
  year for:
   Income taxes                                  $  676,857     $   435,566    $ 1,673,100
   Interest                                      $  356,022     $   512,354    $   717,355

<FN>

See accompanying notes to consolidated financial statements.

</FN>



                                       - 36 -


VICON INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Years ended September 30, 2002, 2001, and 2000

NOTE 1.  Summary of Significant Accounting Policies
- ---------------------------------------------------
Nature of Business
- ------------------
The Company  designs,  manufactures,  assembles  and markets  video  systems and
system components for use in security, surveillance, safety and control purposes
by end users. The Company markets its products worldwide primarily to installing
dealers, systems integrators, government entities and distributors.

Basis of Presentation
- ---------------------
The accompanying consolidated financial statements include the accounts of Vicon
Industries,  Inc.  (the  Company)  and  its  wholly  owned  subsidiaries:  Vicon
Industries,  Limited;  TeleSite U.S.A.,  Inc. and subsidiary (Q.S.R.  Ltd.); and
Vicon Industries  Foreign Sales Corp.; and its majority owned (60%)  subsidiary,
Vicon  Industries  (H.K.) Ltd., after  elimination of intercompany  accounts and
transactions.

Revenue Recognition
- -------------------
The Company  recognizes  revenue  when  persuasive  evidence  of an  arrangement
exists,  delivery has occurred or services have been rendered, the selling price
is fixed or  determinable,  and  collectibility  of the resulting  receivable is
reasonably assured. As it relates to product sales,  revenue (including shipping
and handling fees) is generally  recognized  when products are sold and title is
passed to the  customer.  Under  arrangements  that  involve the sale of product
combined with the  provision of services,  revenue is generally  recognized  for
each element of the arrangement  upon delivery or performance  provided that (i)
the undelivered  element is not essential to the  functionality of the delivered
element  and  (ii)  there  is  objective  evidence  of  the  fair  value  of the
undelivered elements.  Advance service billings under a national supply contract
with one customer are  deferred and  recognized  as revenues on a pro rata basis
over the term of the service agreement. Shipping and handling costs are included
in cost of sales.

Cash and Cash Equivalents
- -------------------------
Cash and cash equivalents include cash on deposit and amounts invested in highly
liquid money market funds.

Inventories
- -----------
Inventories  are valued at the lower of cost (on a moving  average  basis  which
approximates a first-in, first-out method) or market. When it is determined that
a product or product  line will be sold below  carrying  cost,  affected on hand
inventories are written down to their estimated net realizable values.

Long-Lived Assets
- -----------------
Property, plant, and equipment are recorded at cost and include expenditures for
replacements or major improvements. Depreciation, which includes amortization of
assets under capital leases,  is computed by the  straight-line  method over the
estimated useful lives of the related assets. Machinery,  equipment and vehicles
are being  depreciated  over periods  ranging from 2 to 10 years.  The Company's
buildings  are being  depreciated  over periods  ranging from 25 to 40 years and
leasehold  improvements  are amortized over the lesser of their estimated useful
lives or the remaining lease term.

The Company  reviews its  long-lived  assets for impairment  whenever  events or
circumstances  indicate  that  the  carrying  amount  of an  asset  may  not  be
recoverable.  If the sum of the expected  cash flows,  undiscounted  and without
interest,  is less than the carrying  amount of the asset, an impairment loss is
recognized  as the amount by which the carrying  amount of the asset exceeds its
fair value.

                                     - 37 -



Goodwill
- --------
Goodwill  represents  the  excess  of the  purchase  price  over the fair  value
assigned to net assets acquired in connection with the Company's  acquisition of
TeleSite  U.S.A.,  Inc.  in fiscal  1999.  Such amount is being  amortized  on a
straight-line basis over 10 years. Accumulated amortization amounted to $634,322
and $435,870 at September 30, 2002 and 2001, respectively.

Engineering and Development
- ---------------------------
Product  engineering and  development  costs are charged to expense as incurred,
and amounted to  approximately  $4,400,000,  $4,100,000 and $3,800,000 in fiscal
2002, 2001, and 2000, respectively.

Earnings Per Share
- ------------------
The  Financial  Accounting  Standards  Board SFAS No. 128,  "Earnings per Share"
requires  companies to present basic and diluted earnings per share (EPS). Basic
EPS  is  computed  based  on  the  weighted  average  number  of  common  shares
outstanding.  Diluted EPS reflects the maximum dilution that would have resulted
from the exercise of stock options,  warrants and  incremental  shares  issuable
under a deferred compensation agreement (see Note 9). In periods when losses are
incurred,  the effects of these securities would be antidilutive and, therefore,
excluded from the computation of diluted EPS.

Foreign Currency Translation
- ----------------------------
The Company translates the financial  statements of its foreign  subsidiaries by
applying  the  current  rate  method  under  which  assets and  liabilities  are
translated  at the  exchange  rate on the balance  sheet date,  while  revenues,
costs,  and  expenses  are  translated  at the  average  exchange  rate  for the
reporting period. The resulting cumulative translation adjustment of $43,000 and
$(192,000)  at  September  30,  2002 and 2001,  respectively,  is  recorded as a
component of shareholders' equity in accumulated other comprehensive income.

Income Taxes
- ------------
The Company  accounts  for income  taxes under the  provisions  of SFAS No. 109,
"Accounting  for Income  Taxes",  which  requires  recognition  of deferred  tax
liabilities and assets for the expected  future tax  consequences of events that
have been  included  in the  financial  statements  or tax  returns.  Under this
method,  deferred  tax  liabilities  and  assets  are  determined  based  on the
difference  between  the  financial  statement  and  tax  bases  of  assets  and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences  are expected to be recovered or settled (see Note 4). Deferred U.S.
income taxes are not provided on undistributed  earnings of foreign subsidiaries
as the Company intends to reinvest such earnings indefinitely.

Product Warranties
- ------------------
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.



                                     - 38 -


Derivative Instruments
- ----------------------
SFAS No. 133,  "Accounting for Derivative  Instruments and Hedging  Activities",
establishes  accounting and reporting  standards for  derivative  instruments as
either assets or  liabilities  in the statement of financial  position  based on
their fair  values.  Changes in the fair  values are  required to be reported in
earnings or other  comprehensive  income  depending on the use of the derivative
and  whether it  qualifies  for hedge  accounting.  Derivative  instruments  are
designated  and  accounted  for as  either  a hedge  of a  recognized  asset  or
liability (fair value hedge) or a hedge of a forecasted  transaction  (cash flow
hedge).  For  derivatives  designated as effective cash flow hedges,  changes in
fair values are recognized in other comprehensive income. Changes in fair values
related to fair  value  hedges as well as the  ineffective  portion of cash flow
hedges are recognized in earnings.

The Company  does not use  derivative  instruments  for  speculative  or trading
purposes.  Derivative instruments are primarily used to manage exposures related
to (i)  transactions  denominated  in Japanese Yen, (ii)  transactions  with the
Company's Europe and Israel based subsidiaries,  and (iii) interest rate risk on
certain variable rate indebtedness. To accomplish this, the Company uses certain
contracts,   primarily  foreign  currency  forward  contracts  ("forwards")  and
interest  rate swaps,  which  minimize  cash flow risks from  changes in foreign
currency exchange rates and interest rates, respectively. These derivatives have
been designated as cash flow hedges for accounting purposes.

As of  September  30,  2002,  the Company had  interest  rate swaps and forwards
outstanding  with notional  amounts  aggregating  $3.0 million and $2.6 million,
respectively,  whose  aggregate  fair  value was a  liability  of  approximately
$304,000.  The change in the fair value of these  derivatives for the year ended
September  30,  2002,  is  reflected  in  other  comprehensive   income  in  the
accompanying  statement of shareholders'  equity,  net of tax. The forwards have
maturities of less than one year and require the Company to exchange  currencies
at specified dates and rates. The interest rate swaps mature in the same amounts
and over the same periods as the related debt. The Company  considers the credit
risk related to the interest  rate swaps and the forwards to be low because such
instruments are entered into only with financial institutions having high credit
ratings and are generally settled on a net basis.

Fair Value of Financial Instruments
- -----------------------------------
The carrying amounts for trade accounts and other receivables,  accounts payable
and accrued expenses  approximate  fair value due to the short-term  maturity of
these  instruments.  The  carrying  amounts  of  the  Company's  long-term  debt
instruments  approximate fair value. The Company's interest rate swap agreements
are carried at their fair market values (which was a liability of  approximately
$287,000 at September 30, 2002).  This value represents the estimated amount the
Company would need to pay if such agreements were  terminated  before  maturity,
principally resulting from market interest rate decreases. The fair value of the
Company's foreign currency forward exchange  contracts is estimated by obtaining
quoted  market  prices.  The  contracted  exchange  rates on  committed  forward
exchange  contracts  exceeded  the market  rates for similar  term  contracts by
approximately $17,000 at September 30, 2002 (see Note 10).

Fair  value  estimates  are made at a specific  point in time based on  relevant
market  information  about  the  financial   instrument.   These  estimates  are
subjective  in nature and  involve  uncertainties  and  matters  of  significant
judgment  and,  therefore,  cannot be  determined  with  precision.  Changes  in
assumptions could significantly affect the estimates.


                                     - 39 -


Accounting for Stock-Based Compensation
- ---------------------------------------
The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting  for  Stock  Issued  to  Employees"   ("APB  No.  25")  and  related
interpretations in accounting for its employee stock options.  Under APB No. 25,
compensation  expense  would be  recorded  if, on the date of grant,  the market
price of the  underlying  stock  exceeded  its exercise  price.  As permitted by
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation"  ("SFAS  No.  123"),  the  Company  has  retained  the  accounting
prescribed by APB No. 25 and presents the disclosure  information  prescribed by
SFAS No. 123 in Note 7 to its consolidated financial statements.

Use of Estimates
- ----------------
The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities,  and  disclosure  of
contingent assets and liabilities at the date of the financial  statements,  and
the reported amounts of revenues and expenses during the reporting period.  Such
estimates  include,  but are not limited to,  provisions  for doubtful  accounts
receivable,  net  realizable  value  of  inventory,   warranty  obligations  and
assessments  of the  recoverability  of the  Company's  deferred  tax assets and
long-lived assets (including  goodwill).  Actual results could differ from those
estimates.

Reclassifications
- -----------------
Certain prior year amounts have been reclassified to conform to current year
presentation.

New Accounting Standards Not Yet Adopted
- ----------------------------------------
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 finite useful lives
be amortized over their  respective  estimated  useful lives to their  estimated
residual  values,  and reviewed for impairment in accordance  with SFAS No. 144,
"Accounting  for the  Impairment  and  Disposal  of  Long-Lived  Assets  and for
Long-Lived Assets", as discussed below.

The  Company  adopted  SFAS No. 142 on October 1, 2002 and is required to assign
its  goodwill  ($1.4  million  at  September  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. However, it is reasonably possible that the adoption of SFAS No. 142
will result in an  impairment  charge to goodwill of up to $1.4  million,  which
would be reported as a cumulative effect change in accounting principle.


                                     - 40 -


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 adopted SFAS No. 144 on October 1, 2002,  which did not have
an impact on its consolidated financial statements.

In July 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  believes that the adoption of SFAS No. 146 will
not have a material impact on the Company's consolidated financial statements.

In November 2002, the Emerging Issues Task Force (EITF)  finalized its tentative
consensus   on  EITF  Issue   00-21,   "Revenue   Arrangements   with   Multiple
Deliverables",  which  provides  guidance  on the  timing  and method of revenue
recognition  for sales  arrangements  that include the delivery of more than one
product or  service.  EITF 00-21 is  effective  prospectively  for  arrangements
entered into in fiscal  periods  beginning  after June 15, 2003.  The Company is
currently  analyzing  the  impact of its  adoption  on the  Company's  financial
statements.

NOTE 2.  Sale of Marketable Securities
- --------------------------------------
During  fiscal  years 2001 and 2000,  the Company  sold its  minority  ownership
interest in Chun Shin  Electronics,  Inc.  (CSE),  a South Korean company which,
among other things,  manufactures certain of the Company's proprietary products.
Realized gains from the sale of these securities were  approximately  $3,023,000
and $316,000 in fiscal years 2001 and 2000, respectively.

NOTE 3.  Short-Term Borrowings
- ------------------------------
The Company's Europe based subsidiary  maintains a bank overdraft  facility that
provides for maximum borrowings of 1 million Pounds Sterling ($1,570,000) and is
secured  by all the assets of the  subsidiary.  This  facility  expires in March
2003. At September 30, 2002 and 2001, there were no outstanding borrowings under
this  facility  and  maximum   borrowings  during  2002  and  2001  amounted  to
approximately $915,000 and $618,000, respectively. The weighted-average interest
rate on borrowings during these years was 4.05% in 2002 and 5.30% in 2001.

NOTE 4.  Income Taxes
- ---------------------
The components of income tax expense (benefit) for the fiscal years indicated
are as follows:
                                  2002             2001             2000
                                  ----             ----             ----
     Federal:
      Current              $  (1,713,000)     $   353,000     $  1,411,000
      Deferred                   729,000           43,000       (1,043,000)
                           -------------      -----------     ------------
                                (984,000)         396,000          368,000

     State                      (179,000)         (19,000)          40,000
     Foreign                     393,000          433,000          220,000
                           -------------      -----------     ------------
      Total income tax
       expense(benefit)    $    (770,000)     $   810,000     $    628,000
                           =============      ===========     ============


                                     - 41 -



A reconciliation of the U.S. statutory tax rate to the Company's effective tax
 rate follows:

                                2002                 2001                 2000
                                ----                 ----                 ----

                          Amount   Percent      Amount  Percent      Amount  Percent
                          ------   -------      ------  -------      ------  -------
                                                            

U.S. statutory tax     $  (799,000)  34.0%   $  784,000   34.0%   $  540,000   34.0%
State tax, net of
  federal benefit          (56,000)   2.4         -         -         26,000    1.6
Goodwill amortization       67,000   (2.8)       65,000    2.8        68,000    4.3
Other                       18,000   (0.8)      (39,000)  (1.7)       (6,000)  (0.4)
                       -----------  ------   ----------  ------   ----------  ------
   Effective Tax Rate  $  (770,000)  32.8%   $  810,000   35.1%   $  628,000   39.5%
                       ===========  ======   ==========  ======   ==========  ======


The tax effects of temporary differences that give rise to deferred tax assets
and liabilities at September 30, 2002 and 2001 are presented below:

                                                     2002             2001
                                                     ----             ----
Deferred tax assets:
  Inventories                                     $  247,000       $1,001,000
  Deferred compensation accruals                     161,000          152,000
  Allowance for doubtful
    accounts receivable                              469,000          462,000
  Unearned service revenue                           886,000        1,030,000
  Unrealized loss on derivatives                     113,000           92,000
  Other                                              224,000          184,000
                                                  ----------       ----------
    Total deferred tax assets                      2,100,000        2,921,000

Deferred tax liabilities:
  Cash surrender value of officers'
    life insurance                                    83,000           81,000
  Other                                               60,000           53,000
                                                  ----------      -----------
   Total deferred tax liabilities                    143,000          134,000
                                                  ----------      -----------
Net deferred tax assets and liabilities           $1,957,000      $ 2,787,000
                                                  ----------      -----------

For income tax purposes,  the Company had available at September 30, 2002, a tax
effected net operating loss carryback of approximately  $1.7 million included in
recoverable income taxes, which the Company anticipates  carrying back to offset
taxable income reported in the allowable carryback periods.

The  Company's  ability to recover the reported  amounts of deferred  income tax
assets is  dependent  upon its ability to  generate  sufficient  taxable  income
during the periods over which net temporary tax differences  become  deductible.
The Company has incurred  operating losses in the past two fiscal years.  Should
such losses  continue in the future,  the Company may  determine  that it is not
likely it will be able to realize the benefits of recorded  deferred tax assets,
and a valuation  allowance will need to be established  that would result in the
charge-off  of  previously  reported  tax  benefits.   However,  at  this  time,
management  believes (although there can be no assurance) that it is more likely
than not that the Company  will  realize the  benefits of reported  deferred tax
assets.

Pretax domestic income (loss) amounted to approximately $(2,845,000),  1,383,000
and $1,079,000 in fiscal years 2002, 2001 and 2000, respectively. Pretax foreign
income amounted to approximately $496,000, $924,000 and $510,000 in fiscal years
2002, 2001 and 2000, respectively.


                                     - 42 -


NOTE 5.  Long-Term Debt
- -----------------------
Long-term debt is comprised of the following at September 30, 2002 and 2001:

                                                 2002               2001
                                              ----------         ----------
  U.S. bank term loan                         $  825,000         $1,725,000
  U.S. bank mortgage loans                     3,123,597          3,393,462
  U.K. bank term loan                            359,789            410,373
  Other                                           35,902            113,991
                                              ----------         -----------
                                               4,344,288          5,642,826
  Less current maturities                      1,304,227          2,144,727
                                              ----------         ----------
                                              $3,040,061         $3,498,099
                                              ==========         ==========
In July 1998, the Company entered into a $14 million unsecured  revolving credit
and term loan  agreement  with a bank that  included  a $9.5  million  revolving
credit facility that was scheduled to expire in July 2002. 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 3.71%,  respectively,  at September  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,  working capital and ratios of debt service
coverage and debt to tangible net worth.

On September  30, 2002,  the Company  executed a second  amendment to its credit
agreement which, among other things,  waives the Company's  obligation to comply
with all financial covenants contained in the agreements so long as there are no
outstanding  borrowings  under the  revolving  credit  facility  and the Company
maintains a compensating  balance equal to the sum of the then  outstanding term
loan  principal  balance  and  outstanding  banker  acceptances.  The  amendment
agreement  further waived the Company's  obligation to comply with all financial
covenants  contained in mortgage loans with the same bank. At September 30, 2002
and 2001, there were no outstanding borrowings under this facility.

The agreement also provided a $4.5 million  five-year term loan payable in equal
monthly  installments  through July 2003,  with interest at LIBOR plus 100 basis
points.  In  September  1998,  the Company  entered  into an interest  rate swap
agreement  with the same bank at the time to  effectively  convert the foregoing
floating rate long-term loan to a fixed rate loan. Subsequently,  such bank sold
its local  operations,  including  the  Company's  loans,  to another bank while
retaining the Company's interest rate swap agreement. This agreement effectively
fixes the Company's  interest  rate on its $4.5 million term loan at 6.74%.  The
interest  rate swap  agreement  matures  in the same  amounts  and over the same
periods as the related term loan.

In January 1998, the Company entered into an aggregate $2.9 million mortgage and
term  loan  agreement  with a bank to  finance  the  purchase  of its  principal
operating facility.  Such agreement includes a $2,512,000 ten-year mortgage loan
payable in monthly  installments through January 2008, with a $1,188,000 payment
due at the end of the term.  The agreement  also  provides a $388,000  five-year
term loan payable in monthly  installments through January 2003, with a $138,500
payment due at the end of the term. Both loans bear interest at the bank's prime
rate minus 1.35%.  The loans are secured by a first mortgage on the property and
fixtures.  At the same  time,  the  Company  entered  into  interest  rate  swap
agreements  with the same bank at the time to effectively  convert the foregoing
floating rate long-term loans to fixed rate loans. Subsequently,  such bank sold
its local  operations,  including  the  Company's  loans,  to another bank while
retaining  the  Company's  interest  rate  swap  agreements.   These  agreements
effectively fix the Company's  interest rate on its $2,512,000  mortgage loan at
7.79% and its $388,000  term loan at 7.70%.  The interest  rate swap  agreements
mature in the same amounts and over the same periods as the related mortgage and
term loans.

                                     - 43 -


In October 1999, the Company entered into a $1.2 million mortgage loan agreement
with its bank to finance the expansion of its principal operating facility.  The
loan is payable in equal monthly  principal  installments  through January 2008,
with a $460,000  payment due at the end of the term.  The loan bears interest at
the bank's prime rate minus 160 basis points  (3.15% and 4.40% at September  30,
2002 and 2001,  respectively) or, at the Company's option,  LIBOR plus 100 basis
points (2.81% and 3.60% at September 30, 2002 and 2001, respectively).

In April 1997,  the Company's  Europe based  subsidiary  entered into a ten-year
500,000 pound sterling (approximately $785,000) bank term loan. The term loan is
payable in equal monthly  installments  with interest at a fixed rate of 9%. The
loan is secured by a first  mortgage on the  subsidiary's  property and contains
restrictive  covenants  which,  among other  things,  require the  subsidiary to
maintain certain levels of net worth, earnings and debt service coverage.

Current and long-term  debt  maturing in each of the fiscal years  subsequent to
September 30, 2002 approximates  $1,304,000 in 2003,  $320,000 in 2004, $329,000
in 2005, $335,000 in 2006, $316,000 in 2007 and $1,740,000 thereafter.


NOTE 6.  Segment and Related Information
- ----------------------------------------
The Company operates in one industry which encompasses the design,  manufacture,
assembly and marketing of video 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 consist 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.
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 developer and producer of digital
video systems.

The Company evaluates  performance and allocates resources based on, among other
things, the net profit for each segment,  which excludes  intersegment sales and
profits. Segment information for the fiscal years ended September 30, 2002, 2001
and 2000 is as follows:





2002                       U.S.        Europe      Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         
Net sales to
 external customers    $38,726,000 $13,078,000 $ 2,364,000  $   -       $54,168,000
Intersegment
 net sales               6,432,000       -         403,000      -         6,835,000
Net income (loss)       (1,155,000)    593,000    (649,000)  (368,000)   (1,579,000)
Interest expense           263,000     218,000      24,000   (165,000)      340,000
Interest income            355,000       -           -       (185,000)      170,000
Depreciation and
 amortization              760,000     103,000     176,000    199,000     1,238,000
Total assets            40,785,000   7,196,000   3,278,000 (3,833,000)   47,426,000
Capital expenditures   $   293,000  $   21,000 $   163,000      -       $   477,000





                                              - 44 -





2001                       U.S.        Europe      Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         
Net sales to
 external customers    $47,409,000 $14,572,000  $3,384,000  $   -       $65,365,000
Intersegment
 net sales               8,160,000       -         736,000      -         8,896,000
Net income (loss)        1,749,000     979,000  (1,041,000)  (190,000)    1,497,000
Interest expense           440,000     208,000      18,000   (168,000)      498,000
Interest income            348,000       -           -       (147,000)      201,000
Depreciation and
 amortization              780,000     158,000     124,000    194,000     1,256,000
Total assets            44,996,000   8,841,000   3,691,000 (5,602,000)   51,926,000
Capital expenditures   $   296,000  $  227,000  $  166,000      -       $   689,000






2000                       U.S.        Europe      Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         
Net sales to
 external customers    $59,488,000 $10,846,000  $4,290,000  $   -       $74,624,000
Intersegment
 net sales               6,301,000       -       1,248,000      -         7,549,000
Net income (loss)        1,241,000     461,000    (540,000)  (201,000)      961,000
Interest expense           672,000     205,000      62,000   (123,000)      816,000
Interest income            243,000       -           -       (146,000)       97,000
Depreciation and
 amortization              766,000     168,000      85,000    201,000     1,220,000
Total assets            48,277,000   5,813,000   3,598,000 (3,770,000)   53,918,000
Capital expenditures   $ 1,094,000  $  115,000  $  432,000      -       $ 1,641,000



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

Net sales and long-lived assets related to operations in the United States and
other foreign countries for the fiscal years ended September 30, 2002, 2001, and
2000 are as follows:

                                       2002             2001            2000
                                       ----             ----            ----
Net sales
 U.S.                             $39,255,000      $48,339,000     $61,096,000
Foreign                            14,913,000       17,026,000      13,528,000
                                  -----------      -----------     -----------
   Total                          $54,168,000      $65,365,000     $74,624,000

Long-lived assets
 U.S.                             $ 5,609,000      $ 6,076,000     $ 6,561,000
 Foreign                            2,057,000        2,063,000       1,941,000
                                   ----------      -----------     -----------
   Total                          $ 7,666,000      $ 8,139,000     $ 8,502,000

U.S.  sales include  $3,413,000,  $3,455,000 and $6,039,000 for export in fiscal
years 2002,  2001, and 2000,  respectively.  Indirect sales to the United States
Postal  Service  approximated  $3.5 million,  $15.2 million and $22.8 million in
fiscal 2002, 2001 and 2000, respectively.


                                     - 45 -


NOTE 7.  Stock Options and Stock Purchase Warrants
- --------------------------------------------------
The Company  maintains  stock option  plans which  include  both  incentive  and
non-qualified  options  covering  a total of  656,313  shares  of  common  stock
reserved for issuance to key employees,  including officers and directors.  Such
amount includes a total of 200,000 options  reserved for issuance under the 2002
Incentive Stock Option Plan, as well as a total of 200,000 options  reserved for
issuance  under  the 2002  Non-Qualified  Stock  Option  Plan,  approved  by the
shareholders  in May 2002.  All options  are issued at fair market  value at the
grant date and are exercisable in varying  installments  according to the plans.
The plans allow for the payment of option  exercises  through the  surrender  of
previously  owned mature shares based on the fair market value of such shares at
the date of  surrender.  During  fiscal 2002,  2001 and 2000, a total of 34,968,
18,988 and 10,613 common  shares,  respectively,  were  surrendered  pursuant to
stock option  exercises,  which are held in treasury.  There were 438,141 shares
available for grant at September 30, 2002.

Changes in outstanding stock options for the three years ended September 30,
2002 are as follows:
                                                       Weighted
                                    Number             Average
                                    of                 Exercise
                                    Shares             Price
- -------------------------------------------------------------------
Balance - September 30, 1999        370,647            $4.89
Options granted                     129,823            $3.50
Options exercised                   (55,875)           $2.18
Options forfeited                  (168,611)           $7.33
- -------------------------------------------------------------------
Balance - September 30, 2000        275,984            $3.30
Options granted                      86,301            $2.39
Options exercised                   (45,897)           $1.81
Options forfeited                   (64,517)           $3.49
- -------------------------------------------------------------------
Balance - September 30, 2001        251,871            $3.15
Options granted                      50,000            $3.05
Options exercised                   (67,447)           $2.88
Options forfeited                   (16,252)           $2.83
- -------------------------------------------------------------------
Balance - September 30, 2002        218,172            $3.24
Price range $2.20 - $3.05
  (weighted-average contractual     123,000            $2.59
   life of 4.5 years)
Price range $3.06 - $7.44
  (weighted-average contractual      95,172            $4.07
   life of 3.2 years)
- ------------------------------------------------------------
Exercisable options -
  September 30, 2000                140,239            $2.66
  September 30, 2001                107,643            $3.30
  September 30, 2002                 60,020            $4.12
- -------------------------------------------------------------------

On April 20, 2000, the Board of Directors  granted  holders of stock options the
right to surrender  their  underwater  options by May 31, 2000 in exchange for a
reduced  option  grant at an  exercise  price of $3.18 per  share,  based on the
closing  market price of the  Company's  common  stock on such date.  On May 31,
2000, the Company granted 67,823 new options and cancelled  156,750 options with
exercise  prices  ranging  from $6.75 to $8.19 per share.  These new grants were
treated as repricings  and are subject to variable plan  accounting  pursuant to
FASB Interpretation No. 44, "Accounting for Certain Transactions Involving Stock
Compensation." Accordingly,  compensation expense (benefit) will be recorded for
any changes in the  Company's  stock  price above the price of $3.18.  In fiscal
2002, 2001 and 2000, such compensation expense was not material.


                                     - 46 -


Pro forma information regarding net income and earnings per share is required by
SFAS 123,  and has been  determined  as if the  Company  had  accounted  for its
employee stock options under the fair value method of this  Statement.  The fair
value for  options  was  estimated  at the date of grant  using a  Black-Scholes
option pricing model with the following  weighted average  assumptions for 2002,
2001 and 2000:

                                      2002            2001            2000
                                      ----            ----            ----

Risk-free interest rate                2.5%            4.0%            5.0%
Dividend yield                         0.0%            0.0%            0.0%
Volatility factor                     68.8%           66.9%           59.5%
Weighted average expected life       4 years         4 years         4 years

The Black-Scholes option valuation model was developed for use in estimating the
fair value of traded  options which have no vesting  restrictions  and are fully
transferable.  In addition,  option valuation models require the input of highly
subjective  assumptions  including the expected stock price volatility.  Because
the  Company's  employee  stock  options  have   characteristics   significantly
different  from traded  options,  and because  changes in the  subjective  input
assumptions  can  materially  affect the fair value  estimate,  in  management's
opinion,  the  existing  models do not  necessarily  provide a  reliable  single
measure of the fair value of its employee stock options.

For purposes of pro forma  disclosures,  the estimated fair value of the options
is amortized to expense over the options'  vesting  period.  The  Company's  pro
forma net income (loss) and earnings (loss) per share are as follows:

                                2002                2001               2000
                                ----                ----               ----
 Net income(loss):

  As reported               $(1,579,028)         $1,497,148        $  961,205
  Pro forma                 $(1,675,824)         $1,424,263        $  773,082

Earnings (loss) per share:

  As reported
     Basic                      $(.34)              $ .32              $ .21
     Diluted                    $(.34)              $ .32              $ .21

  Pro forma
     Basic                      $(.36)              $ .31              $ .17
     Diluted                    $(.36)              $ .31              $ .17

Weighted average fair value
  of options granted            $1.62               $1.30              $1.76


In connection with the public offering during fiscal 1998, the Company granted
the Underwriters warrants to purchase up to 145,000 shares of Common Stock. The
warrants are exercisable at any time through May 2003 at a price of $10.50 per
share.

NOTE 8.  Shareholder Rights Plan
- --------------------------------
On November 14, 2001,  the  Company's  Board of Directors  adopted a Shareholder
Rights Plan,  which  declared a dividend of one Common Stock  Purchase  Right (a
Right) for each outstanding share of common stock of the Company to shareholders
of record on December 21, 2001.  Each Right entitles the holder to purchase from
the Company one share of common stock at a purchase  price of $15 per share.  In
the event of the acquisition of or tender offer for 20% or more of the Company's
outstanding  common  stock by  certain  persons  or group  without  the Board of
Directors' consent,  such purchase price will be adjusted to equal fifty percent
of the average market price of the Company's common stock for a period of thirty
consecutive trading days immediately prior to the event. Until the Rights become
exercisable, they have no dilutive effect on the Company's earnings per share.


                                     - 47 -


The Rights, which are non-voting and exercisable until November 30, 2011, can be
redeemed by the Company in whole at a price of $.001 per Right at any time prior
to the  acquisition by certain  persons or group of 50% of the Company's  common
stock.  Separate  certificates for the Rights will not be distributed,  nor will
the  Rights  be  exercisable,  until  either  (i) a  person  or  group  acquires
beneficial  ownership of 20% or more of the  Company's  common stock or (ii) the
tenth day after the  commencement  of a tender or exchange offer for 20% or more
of the Company's  common stock.  Following an  acquisition of 20% or more of the
Company's  common  shares,  each  Right  holder,  except  for  the  20% or  more
stockholder, can exercise their Right(s), unless the 20% or more stockholder has
offered to acquire all of the outstanding shares of the Company under terms that
a majority of the  independent  Directors of the Company have  determined  to be
fair and in the best  interest of the Company  and its  stockholders.  On May 7,
2002,  the  Company's  shareholders  approved  an  amendment  of  the  Company's
Certificate  of  Incorporation  to increase the total number of shares of common
stock authorized to issue from 10,000,000 to 25,000,000 shares.

NOTE 9.  Earnings Per Share
- ---------------------------
The following table provides the components of the basic and diluted earnings
(loss) per share (EPS) computations:

                                       2002            2001           2000
                                       ----            ----           ----
Basic EPS Computation

Net income (loss)                  $(1,579,028)     $1,497,148     $  961,205
Weighted average shares
  outstanding                        4,658,612       4,645,154      4,600,447

Basic earnings (loss) per share    $      (.34)     $      .32     $      .21
                                   ===========      ==========     ==========


Diluted EPS Computation
- -----------------------
Net income (loss)                  $(1,579,028)     $1,497,148     $  961,205
Weighted average shares
  outstanding                        4,658,612       4,645,154      4,600,447
Stock options                            -               6,403         70,808
Stock compensation arrangement           -               -              1,510
                                   -----------      ----------     ----------
Diluted shares outstanding           4,658,612       4,651,557      4,672,765

Diluted earnings (loss) per share  $      (.34)     $      .32     $      .21
                                   ===========      ==========     ==========

In 2002, 60,330 shares have been omitted from the calculation of diluted EPS as
their effect would have been antidilutive.

NOTE 10.  Commitments and Contingencies
- ---------------------------------------
The Company  occupies  certain  facilities,  or is  contingently  liable,  under
operating  leases that expire at various dates through 2008.  The leases,  which
cover periods from three to eight years,  generally  provide for renewal options
at specified  rental  amounts.  The  aggregate  operating  lease  commitment  at
September 30, 2002 was $746,000 with minimum  rentals for the fiscal years shown
as follows: 2003 - $313,000;  2004 - $272,000;  2005 - $97,000; 2006 - $24,000;
2007 - $24,000; 2008 and thereafter - $16,000.

The  Company is a party to  employment  agreements  with seven  executives  that
provide  for,  among other  things,  the payment of  compensation  if there is a
change  in  control  without  Board of  Director  approval  (as  defined  in the
agreements). The contingent liability under such change in control provisions at
September  30,  2002 was  approximately  $2.7  million.  The total  compensation
payable  under these  agreements,  absent a change in control,  aggregated  $1.9
million  at  September  30,  2002.  The  Company  is also a party to an  insured
deferred compensation  agreement with a retired officer. The aggregate remaining
compensation  payments of  approximately  $130,000 as of September  30, 2002 are
subject to the individual's adherence to certain non-compete covenants,  and are
payable in monthly installments through December 2003.

                                     - 48 -


The  Company  entered  into  certain   consulting  and  incentive   compensation
agreements  that  provide  for  the  payout  of  up  to  $810,000  of  fees  and
compensation  upon the completion  and sale of a specified  number of units of a
newly developed product line.

In October  1997,  1998 and 1999,  the  Company's  Chief  Executive  Officer was
provided a deferred  compensation  benefit of 45,952,  16,565 and 8,130  shares,
respectively,  of common stock  currently held by the Company in treasury.  Such
shares vest upon the  expiration  of the  executive's  employment  agreement  in
October  2004,  or  earlier  under  certain  occurrences  including  his  death,
involuntary  termination or a change in control of the Company. The market value
of such  shares  approximated  $507,000  at the dates of  grant,  which is being
amortized on the straight-line method over the term of the employment agreement.

Sales to customers from the Company's Europe based subsidiary are denominated in
British Pounds Sterling and  Eurodollars.  The Company  attempts to minimize its
currency  exposure on these  sales  through  the  purchase  of forward  exchange
contracts to cover its billings to this  subsidiary.  These contracts  generally
involve the exchange of one currency for another at a future date and  specified
exchange  rate.  At September 30, 2002 and 2001,  the Company had  approximately
$2,500,000  and  $1,600,000,   respectively,  of  outstanding  forward  exchange
contracts to sell British  pounds.  Such contracts have  maturities of less than
one year.

The Company's purchases of Japanese sourced products through CBC Company,  Ltd.,
a related  party,  are  denominated  in Japanese yen. At September 30, 2001, the
Company had approximately  $395,000 of outstanding forward exchange contracts to
purchase Japanese yen.

In fiscal 1999,  the Company  received  notice from a competitor  asserting that
certain of the Company's  products  infringe upon a patent it allegedly owns and
is seeking  royalties  on the  Company's  sales of such  products.  The  Company
believes that it has good defenses in this matter. Although the Company does not
believe  that this matter will  result in a material  exposure at this time,  no
assurance can be given that this matter will be resolved in the Company's favor.


NOTE 11.  Related Party Transactions
- ------------------------------------
As of  September  30, 2002,  CBC Company,  Ltd.  and  affiliates  ("CBC")  owned
approximately  11.7% of the Company's  outstanding  common  stock.  The Company,
which has been conducting business with CBC for approximately 23 years,  imports
certain finished products and components through CBC and also sells its products
to CBC. The Company purchased  approximately $1.3 million, $3.5 million and $4.4
million of products  and  components  from CBC in fiscal years 2002,  2001,  and
2000,  respectively,  and the Company  sold  $409,000,  $303,000 and $303,000 of
products  to CBC  for  distribution  in  fiscal  years  2002,  2001,  and  2000,
respectively.  At September  30, 2002 and 2001,  the Company  owed  $223,000 and
$243,000,  respectively, to CBC and CBC owed $79,000 and $58,000,  respectively,
to the Company resulting from purchases of products.

During fiscal year 2002, the Company entered into a royalty arrangement with CBC
whereby CBC will license certain technology from the Company. The total amount
of the arrangement is $200,000 and, as of September 30, 2002, the Company had
not received any payments under this arrangement.

As of September 30, 2002,  Mr. Chu S. Chun had  beneficial  voting  control over
approximately 6.4% of the Company's  outstanding common stock. Mr. Chun controls
and beneficially owns a minority interest in Chun Shin Electronics,  Inc. (CSE),
a South Korean  manufacturer  of certain of the Company's  proprietary  products
(see Note 3). Mr. Chun also controls International Industries,  Inc. (I.I.I.), a
U.S. based company which arranges the importation of all the Company's  products
purchased  directly or indirectly  from CSE.  During fiscal years 2002, 2001 and
2000, the Company purchased  approximately  $2.1 million,  $4.1 million and $5.0
million, respectively, of products from CSE through I.I.I. under this agreement.
In addition, the Company sold approximately  $399,000,  $276,000 and $663,000 of
its products to I.I.I. in 2002, 2001 and 2000, respectively,  for resale to CSE.
At September  30, 2002,  the Company owed I.I.I.  $420,000 and at September  30,
2002 and 2001,  I.I.I.  owed the Company  approximately  $195,000  and  $10,000,
respectively.


                                     - 49 -



Note 12.  Quarterly Financial Data (unaudited)
- ----------------------------------------------


                                                             Earnings (Loss)
                                                                Per Share
                                                  Net         -------------
  Quarter          Net            Gross          Income
   Ended          Sales           Profit         (Loss)      Basic   Diluted
  -------         -----           ------         ------      -----   -------

Fiscal 2002
- -----------
December       $13,551,000      $4,472,000    $  (347,000)    $(.07)    $(.07)
March           12,846,000       4,235,000       (467,000)     (.10)     (.10)
June            14,274,000       5,062,000         28,000       .01       .01
September       13,497,000       4,449,000       (793,000)     (.17)     (.17)
               -----------     -----------    -----------     -----     -----
 Total         $54,168,000     $18,218,000    $(1,579,000)    $(.34)    $(.34)
               ===========     ===========    ===========     =====     =====

Fiscal 2001
- -----------
December       $17,377,000     $ 5,901,000    $ 1,722,000     $ .37     $ .37
March           17,160,000       5,706,000        418,000       .09       .09
June            16,081,000       5,465,000       (374,000)     (.08)     (.08)
September       14,747,000       4,614,000       (269,000)     (.06)     (.06)
               -----------     -----------    -----------     -----     -----
Total          $65,365,000     $21,686,000    $ 1,497,000     $ .32     $ .32
               ===========     ===========    ===========     =====     =====



The Company has not declared or paid cash dividends on its common stock for any
of the foregoing periods.

Because of changes in the number of common shares outstanding and market price
fluctuations affecting outstanding stock options, the sum of quarterly earnings
per share may not equal the earnings per share for the full year.




























                                     - 50 -



                                  SCHEDULE II
                                  -----------



                     VICON INDUSTRIES, INC. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS


                 Years ended September 30, 2002, 2001, and 2000



                              Balance at   Charged to              Balance
                              beginning    costs and               at end
     Description              of period    expenses    Deductions  of period
     -----------              ---------    ---------   ----------  ---------

Allowance for uncollectible
  accounts:



September 30, 2002          $1,115,000     $353,000    $391,000   $1,077,000
                            ==========     ========    ========   ==========

September 30, 2001          $1,063,000     $436,000    $384,000   $1,115,000
                            ==========     ========    ========   ==========

September 30, 2000          $  818,000     $291,000    $ 46,000   $1,063,000
                            ==========     ========    ========   ==========







































                                     - 51 -



                                   SIGNATURES
                                   ----------

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

VICON INDUSTRIES, INC.

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

December 30, 2002

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

VICON INDUSTRIES, INC.


/s/ Kenneth M. Darby                                   December 30, 2002
- ---------------------                                  ---------------------
Kenneth M. Darby          Chairman and CEO             Date

/s/ Milton F. Gidge                                    December 30, 2002
- ---------------------                                  ---------------------
Milton F. Gidge           Director                     Date

/s/ Peter F. Neumann                                   December 30, 2002
- ---------------------                                  ---------------------
Peter F. Neumann          Director                     Date

/s/ W. Gregory Robertson                               December 30, 2002
- ------------------------                               ---------------------
W. Gregory Robertson      Director                     Date

/s/ Arthur D. Roche                                    December 30, 2002
- ---------------------                                  ---------------------
Arthur D. Roche           Director                     Date

/s/ Kazuyoshi Sudo                                     December 30, 2002
- ---------------------                                  ---------------------
Kazuyoshi Sudo            Director                     Date




















                                     - 52 -


                                   SIGNATURES
                                   ----------

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

VICON INDUSTRIES, INC.


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

December 30, 2002

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

VICON INDUSTRIES, INC.


                                                       December 30, 2002
- ---------------------                                  -------------------
Kenneth M. Darby          Chairman and CEO             Date

                                                       December 30, 2002
- ---------------------                                  ------------------
Milton F.Gidge            Director                     Date

                                                       December 30, 2002
- ---------------------                                  ------------------
Peter F. Neumann          Director                     Date

                                                       December 30, 2002
- ---------------------                                  ------------------
W. Gregory Robertson      Director                     Date

_____________________                                  December 30, 2002
                                                       -------------------
Arthur D. Roche           Director                     Date

                                                       December 30, 2002
- ---------------------                                  -----------------
Kazuyoshi Sudo            Director                     Date
















                                     - 52 -



CERTIFICATION OF CHIEF EXECUTIVE OFFICER
- ----------------------------------------
I, Kenneth M. Darby, certify that:

1. I have reviewed this annual report on Form 10-K of Vicon Industries, Inc.;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
      a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;
      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this annual
report (the "Evaluation Date"); and
      c) presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
functions):
      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and
      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officer and I have indicated in this annual
report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date
of our most recent evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.


Date: December 30, 2002
/s/Kenneth M. Darby
- -------------------
Kenneth M. Darby
Chairman and
Chief Executive Officer


                                     - 53 -


CERTIFICATION OF CHIEF FINANCIAL OFFICER
- ----------------------------------------
I, John M. Badke, certify that:

1. I have reviewed this annual report on Form 10-K of Vicon Industries, Inc.;

2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to make
the statements made, in light of the circumstances under which such statements
were made, not misleading with respect to the period covered by this annual
report;

3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of the
registrant as of, and for, the periods presented in this annual report;

4. The registrant's other certifying officer and I are responsible for
establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:
      a) designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its consolidated
subsidiaries, is made known to us by others within those entities, particularly
during the period in which this annual report is being prepared;
      b) evaluated the effectiveness of the registrant's disclosure controls and
procedures as of a date within 90 days prior to the filing date of this annual
report (the "Evaluation Date"); and
      c) presented in this annual report our conclusions about the effectiveness
of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date;

5. The registrant's other certifying officer and I have disclosed, based on our
most recent evaluation, to the registrant's auditors and the audit committee of
registrant's board of directors (or persons performing the equivalent
functions):
      a) all significant deficiencies in the design or operation of internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for the
registrant's auditors any material weaknesses in internal controls; and
      b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal controls; and

6. The registrant's other certifying officer and I have indicated in this annual
report whether there were significant changes in internal controls or in other
factors that could significantly affect internal controls subsequent to the date
of our most recent evaluation, including any corrective actions with regard to
significant deficiencies and material weaknesses.


Date: December 30, 2002
/s/John M. Badke
- ----------------
John M. Badke
Vice President, Finance and
Chief Financial Officer

                                     - 54 -