SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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



For Quarter Ended  March 31, 2005                  Commission File No.  1-7939
                   --------------                                       ------




                            Vicon Industries, Inc.
                            ---------------------

      New York State                                       11-2160665
      --------------                                       ----------
(State or other jurisdiction of                         (I.R.S. Employer
 incorporation or organization)                          identification No.)



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



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



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



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                               Yes            No    X
                                                   ---


Indicate  by check mark  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 under the Securities Exchange Act of 1934)

                               Yes            No    X
                                                   ---

At March 31, 2005,  the registrant had  outstanding  4,566,584  shares of Common
Stock, $.01 par value.








PART I - FINANCIAL INFORMATION
- ------------------------------
ITEM 1. FINANCIAL STATEMENTS
- ----------------------------

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

                                                Three Months Ended
                                                ------------------

                                           3/31/05                3/31/04
                                           -------                -------

Net sales                                $12,802,110            $12,234,953
Cost of sales                              8,094,317              7,710,157
                                         -----------            -----------
    Gross profit                           4,707,793              4,524,796

Operating expenses:
  Selling, general and
    administrative expense                 4,693,049              4,155,268
  Engineering & development expense        1,315,890              1,207,735
                                          ----------             ----------
                                           6,008,939              5,363,003

    Operating loss                        (1,301,146)              (838,207)

Interest expense                              42,967                 45,322
Interest and other income                     (5,794)               (61,389)
                                          ----------             ----------

    Loss before income taxes              (1,338,319)              (822,140)

Income tax expense                            42,000                 79,000
                                          ----------             ----------

    Loss before extraordinary gain        (1,380,319)              (901,140)

Extraordinary gain                           210,968                   -
                                         -----------             ----------

    Net loss                             $(1,169,351)           $  (901,140)
                                         ===========            ===========



Basic and diluted loss per share:
- --------------------------------

Loss before extraordinary gain                  (.30)                  (.20)

Extraordinary gain                               .04                     -
                                         -----------            -----------

    Net loss                             $      (.26)           $      (.20)
                                         ===========            ===========


Shares used in computing basic
 and diluted loss per share                4,565,663              4,604,853





See Accompanying Notes to Condensed Consolidated Financial Statements.



                                       -2-





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


                                                Six Months Ended
                                                ----------------

                                           3/31/05                3/31/04
                                           -------                -------

Net sales                                $28,384,201            $26,572,688
Cost of sales                             17,808,181             16,201,341
                                          ----------             ----------
    Gross profit                          10,576,020             10,371,347

Operating expenses:
  Selling, general and
    administrative expense                 9,852,451              8,590,889
  Engineering & development expense        2,697,676              2,333,131
                                          ----------             ----------
                                          12,550,127             10,924,020

    Operating loss                        (1,974,107)              (552,673)

Interest expense                              88,964                 96,713
Interest and other income                    (42,685)              (104,413)
Loss on sale of marketable securities         44,936                   -
                                          ----------              ---------

    Loss before income taxes              (2,065,322)              (544,973)

Income tax expense                            55,000                234,000
                                          ----------              ---------

    Loss before extraordinary gain        (2,120,322)              (778,973)

Extraordinary gain                           210,968                   -
                                          ----------              ---------

    Net loss                             $(1,909,354)           $  (778,973)
                                         ===========            ===========



Basic and diluted loss per share:
- ---------------------------------

Loss before extraordinary gain                  (.46)                  (.17)

Extraordinary gain                               .04                     -
                                         -----------            -----------

    Net loss                             $      (.42)           $      (.17)
                                         ===========            ===========


Shares used in computing basic
 and diluted loss per share                4,563,642              4,605,548






See Accompanying Notes to Condensed Consolidated Financial Statements.





                                       -3-




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

ASSETS                                               3/31/05        9/30/04
- ------                                               -------        -------
                                                   (Unaudited)
CURRENT ASSETS
- --------------
Cash and cash equivalents                         $ 4,398,893     $ 6,063,198
Marketable securities                                  56,020       2,118,698
Accounts receivable, net                            9,836,455       9,661,563
Inventories:
  Parts, components, and materials                  2,802,176       3,239,461
  Work-in-process                                   2,651,820       3,675,122
  Finished products                                 7,558,073       5,758,990
                                                  -----------     -----------
                                                   13,012,069      12,673,573
Recoverable income taxes                                -             239,402
Prepaid expenses and other current assets             551,545         388,347
                                                  -----------     -----------
   TOTAL CURRENT ASSETS                            27,854,982      31,144,781

Property, plant and equipment                      18,877,752      18,324,603
Less accumulated depreciation and amortization    (11,842,577)    (11,234,174)
                                                  -----------     -----------
                                                    7,035,175       7,090,429
Other assets                                          633,161         631,807
                                                  -----------     -----------
   TOTAL ASSETS                                   $35,523,318     $38,867,017
                                                  ===========     ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
- ------------------------------------

CURRENT LIABILITIES
- -------------------
Current maturities of long-term debt                  349,628         348,615
Accounts payable                                    2,241,480       3,282,671
Accrued compensation and employee benefits          2,375,086       2,048,417
Accrued expenses                                    1,571,021       1,541,888
Unearned revenue                                      515,062         792,073
Income taxes payable                                   58,204         337,632
                                                  -----------     -----------
   TOTAL CURRENT LIABILITIES                        7,110,481       8,351,296

Long-term debt                                      2,243,699       2,410,190
Unearned revenue                                      466,041         401,352
Other long-term liabilities                           346,605         790,834

SHAREHOLDERS' EQUITY
- --------------------
Common stock, par value $.01                           48,544          48,490
Additional paid in capital                         22,450,568      22,505,100
Retained earnings                                   3,256,312       5,165,666
                                                  -----------     -----------
                                                   25,755,424      27,719,256
Less treasury stock, at cost                       (1,299,999)     (1,278,884)
Accumulated other comprehensive income              1,007,136         617,239
Deferred compensation                                (106,069)       (144,266)
                                                  -----------     -----------
   TOTAL SHAREHOLDERS' EQUITY                      25,356,492      26,913,345
                                                  -----------     -----------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $35,523,318     $38,867,017
                                                  ===========     ===========





See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       -4-



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


                                                         Six Months Ended
                                                         ----------------

                                                       3/31/05       3/31/04
                                                       -------       -------
Cash flows from operating activities:
  Net loss                                         $(1,909,354)   $  (778,973)
  Adjustments to reconcile net loss to net cash
   provided by (used in) operating activities:
    Depreciation and amortization                      553,632        490,722
    Amortization of deferred compensation               38,197         38,364
    Stock compensation expense                         (67,718)        25,428
    Extraordinary gain on acquisition                 (210,968)          -
    Loss on sale of marketable securities               44,936           -
  Change in assets and liabilities:
      Accounts receivable, net                         673,185        967,699
      Inventories                                      189,465       (225,785)
      Recoverable income taxes                         239,402      1,827,290
      Prepaid expenses and other current assets       (156,255)        28,414
      Other assets                                         971        (72,189)
      Accounts payable                              (1,119,140)      (172,784)
      Accrued compensation and employee benefits       283,244       (127,240)
      Accrued expenses                                  18,177       (172,197)
      Unearned revenue                                (218,214)      (455,020)
      Income taxes payable                            (292,323)       182,945
      Other liabilities                               (404,755)       175,324
                                                    ----------      ---------
       Net cash provided by (used in)
         operating activities                       (2,337,518)     1,731,998

Cash flows from investing activities:
  Capital expenditures                                (430,671)      (353,355)
  Acquisition, net of cash acquired                   (868,000)          -
  Net decrease (increase) in marketable securities   2,064,665        (69,911)
                                                    ----------      ---------
       Net cash provided by (used in)
         investing activities                          765,994       (423,266)

Cash flows from financing activities:
  Repayments of bank mortgage debt                    (175,561)      (165,327)
  Proceeds from exercise of stock options               13,240         22,006
  Repurchases of common stock                          (21,115)       (73,050)
                                                    ----------      ---------
       Net cash used in financing activities          (183,436)      (216,371)
                                                    ----------      ---------
Effect of exchange rate changes on cash                 90,655        (51,887)
                                                    ----------      ---------

Net increase (decrease) in cash                     (1,664,305)     1,040,474
Cash at beginning of year                            6,063,198      4,836,148
                                                   -----------    -----------
Cash at end of period                              $ 4,398,893    $ 5,876,622
                                                   ===========    ===========





See Accompanying Notes to Condensed Consolidated Financial Statements.




                                       -5-



                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                     ---------------------------------------
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
        ----------------------------------------------------------------
                                 March 31, 2005
                                 --------------


Note 1: Basis of Presentation
- -----------------------------

The accompanying unaudited condensed consolidated financial statements have been
prepared in accordance  with  accounting  principles  generally  accepted in the
United States of America for interim financial  information and the instructions
to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly,  they do not include
all the information and footnotes  required by accounting  principles  generally
accepted in the United States of America for complete financial  statements.  In
the opinion of  management,  all  adjustments  (consisting  of normal  recurring
accruals)  considered  necessary  for a fair  presentation  have been  included.
Operating  results for the six months  ended March 31, 2005 are not  necessarily
indicative  of the  results  that may be  expected  for the  fiscal  year  ended
September 30, 2005. For further information, refer to the consolidated financial
statements and footnotes thereto included in the Company's annual report on Form
10-K for the fiscal year ended  September  30, 2004.  Certain prior year amounts
have been reclassified to conform to the current period presentation.

Note 2: Marketable Securities
- -----------------------------

Marketable securities consist of mutual fund investments in U.S. government debt
securities.  Such  securities  are stated at market value and are  classified as
available-for-sale  under Financial  Accounting Standards Board (FASB) Statement
of Financial  Accounting  Standards  (SFAS) No. 115, with  unrealized  gains and
losses reported in other  comprehensive  income as a component of  shareholders'
equity.  The cost of such securities at March 31, 2005 was $57,675,  with $1,655
of cumulative unrealized losses reported at March 31, 2005.

Note 3: Accounts Receivable
- ---------------------------

Accounts receivable is stated net of an allowance for uncollectible  accounts of
$1,286,000  and  $1,162,000  as of  March  31,  2005  and  September  30,  2004,
respectively.

Note 4: Earnings per Share
- --------------------------

Basic earnings (loss) per share (EPS) is computed based on the weighted  average
number of common  shares  outstanding  for the period.  Diluted EPS reflects the
maximum dilution that would have resulted from the exercise of stock options and
incremental common shares issuable under deferred compensation  agreements.  The
weighted average number of shares of common stock used in determining  basic and
diluted EPS was  4,565,663  and  4,604,853  for the three months ended March 31,
2005 and 2004,  respectively.  The weighted  average  number of shares of common
stock used in determining  basic and diluted EPS was 4,563,642 and 4,605,548 for
the six months ended March 31, 2005 and 2004, respectively.

For the three months ended March 31, 2005 and 2004,  175,213 and 249,585 shares,
respectively,  have been  omitted from the  calculation  of diluted EPS as their
effect would have been antidilutive. For the six months ended March 31, 2005 and
2004,  201,499 and 217,172  shares,  respectively,  have been  omitted  from the
calculation of diluted EPS as their effect would have been antidilutive.



                                       -6-


Note 5: Comprehensive Income (Loss)
- -----------------------------------

The Company's total comprehensive loss for the three month and six month periods
ended March 31, 2005 and 2004 was as follows:

                                  Three Months               Six Months
                                Ended March 31,            Ended March 31,
                               -----------------          ----------------
                               2005         2004          2005         2004
                               ----         ----          ----         ----

Net loss                  $(1,169,351)  $  (901,140)  $(1,909,354) $  (778,973)
Other comprehensive income
 (loss), net of tax:
  Decrease (increase) in
   unrealized loss on
    securities                   (596)       16,354        46,922       (4,828)
  Unrealized gain (loss)
   on derivatives              93,825        92,524        39,475      (36,886)
  Foreign currency
   translation adjustment    (138,198)      130,208       303,500      609,420
                          -----------   -----------   -----------  -----------
Comprehensive loss        $(1,214,320)  $  (662,054)  $(1,519,457) $  (211,267)
                          ===========   ===========   ===========  ===========

The  accumulated  other  comprehensive  income  balances  at March 31,  2005 and
September 30, 2004 consisted of the following:

                                                    March 31,    September 30,
                                                      2005           2004
                                                  ----------      ---------
Foreign currency translation adjustment           $1,078,264      $ 774,764
Unrealized loss on derivatives                       (69,473)      (108,948)
Unrealized loss on securities                         (1,655)       (48,577)
                                                  ----------      ---------
Accumulated other comprehensive income            $1,007,136      $ 617,239
                                                  ==========      =========

Note 6: Segment and Related Information
- ---------------------------------------

The Company operates in one industry which encompasses the design,  manufacture,
assembly and marketing of video  surveillance  systems and system components for
the electronic protection segment of the security industry.  The Company manages
its business segments  primarily on a geographic basis. The Company's  principal
reportable segments are comprised of its United States (U.S.) and United Kingdom
(Europe)  based  operations.   Its  U.S.  based  operations  consists  of  Vicon
Industries,  Inc., the Company's corporate  headquarters and principal operating
entity.  Its Europe based operations consist of Vicon Industries Limited and its
newly acquired Videotronic subsidiary, which market and distribute the Company's
products  principally  within  Europe and the  Middle  East.  The other  segment
includes the  operations of TeleSite  U.S.A.,  Inc. and  subsidiary,  an Israeli
based designer and producer of digital video products.

The Company evaluates  performance and allocates resources based on, among other
things,  the net profit or loss for each segment,  excluding  intersegment sales
and profits. Segment information for the three-month and six-month periods ended
March 31, 2005 and 2004 was as follows:

Three Months Ended
March 31, 2005          U.S.       Europe      Other     Consolid.    Totals
- --------------        ---------  ---------- ----------  ---------  ---------

Net sales to
 external customers $ 7,648,000  $5,026,000 $  128,000  $    -     $12,802,000
Intersegment
 net sales            1,032,000       -      1,987,000  (3,019,000)      -
Net income (loss)    (1,601,000)    197,000    187,000      48,000  (1,169,000)
Total assets         24,864,000   9,836,000  2,676,000  (1,853,000) 35,523,000

                                       -7-


Three Months Ended
March 31, 2004          U.S.       Europe      Other     Consolid.    Totals
- --------------      -----------  ---------- ----------  ---------- -----------

Net sales to
 external customers $ 7,864,000  $4,226,000 $  145,000  $    -     $12,235,000
Intersegment
 net sales            1,155,000       -      2,086,000  (3,241,000)      -
Net income (loss)    (1,065,000)    325,000   (109,000)    (52,000)   (901,000)
Total assets         30,182,000  10,234,000  4,729,000  (3,983,000) 41,162,000

Six Months Ended
March 31, 2005          U.S.       Europe      Other     Consolid.    Totals
- --------------      -----------  ---------- ---------- ----------- ----------

Net sales to
 external customers $18,400,000  $9,749,000 $  235,000 $     -    $28,384,000
Intersegment
 net sales            2,040,000       -      4,229,000 (6,269,000)      -
Net income (loss)    (2,135,000)     45,000    227,000    (46,000) (1,909,000)
Total assets         24,864,000   9,836,000  2,676,000 (1,853,000) 35,523,000

Six Months Ended
March 31, 2004          U.S.       Europe      Other     Consolid.    Totals
- --------------      -----------  ---------- ---------- ----------- ----------

Net sales to
 external customers $17,119,000  $9,195,000 $  259,000 $     -    $26,573,000
Intersegment
 net sales            2,182,000       -      3,916,000 (6,098,000)      -
Net income (loss)    (1,384,000)    645,000      8,000    (48,000)   (779,000)
Total assets         30,182,000  10,234,000  4,729,000 (3,983,000) 41,162,000


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

Note 7: Derivative Instrument
- -----------------------------

At March 31,  2005,  the Company had  interest  rate swaps and forward  exchange
contracts  outstanding with notional  amounts  aggregating $1.7 million and $1.2
million,   respectively,   whose   aggregate  fair  value  was  a  liability  of
approximately  $69,000.  The  change in the  amount of the  liability  for these
instruments is shown as a component of accumulated other comprehensive income.

Note 8: Stock-Based Compensation
- --------------------------------

The Company follows Accounting  Principles Board Opinion No. 25, "Accounting for
Stock  Issued  to  Employees"  ("APB No.  25") and  related  interpretations  in
accounting  for  its  employee  stock-based  compensation.  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 SFAS
No. 123, "Accounting for Stock-Based Compensation" ("SFAS No. 123") and SFAS No.
148 "Accounting  for  Stock-Based  Compensation - Transition and Disclosure - An
Amendment of FASB Statement No. 123" ("SFAS No. 148"),  the Company has retained
the  accounting  prescribed  by APB No.  25 and  has  presented  the  disclosure
information prescribed by SFAS No. 123 and SFAS No. 148 below.

Pro forma information  regarding net income (loss) and earnings (loss) 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  the
Black-Scholes option pricing model.

                                       -8-



In the Company's condensed  consolidated  financial statements,  no compensation
expense has been  recognized  for stock  option  grants  issued under any of the
Company's fixed stock option plans.  Had  compensation  expense for stock option
grants issued been  determined  under the fair value method of SFAS No. 123, the
Company's  net loss and loss per share (EPS) for the  three-month  and six-month
periods ended March 31, 2005 and 2004 would have been:

                                    Three Months             Six Months
                                   Ended March 31,         Ended March 31,
                                  ----------------        ----------------
                                  2005       2004        2005        2004
                                 ------     ------      ------      ------

Reported net loss             $(1,169,351) $(901,140) $(1,909,354)  $ (778,973)
Stock-based compensation cost     (38,056)   (50,720)     (97,123)    (112,126)
                              -----------  ---------  -----------   ----------
Pro forma net loss            $(1,207,407) $(951,860) $(2,006,477)  $ (891,099)
                              ===========  =========  ===========   ==========

Reported basic and diluted EPS   $ (.26)       $(.20)    $ (.42)      $ (.17)
Pro forma basic and diluted EPS  $ (.26)       $(.21)    $ (.44)      $ (.19)

Note 9: Litigation
- ------------------

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company relates to its camera dome systems, which is a significant product line.
Among other things,  the suit seeks injunctive  relief and unspecified  damages.
The Company and its outside  patent counsel  believe that the complaint  against
the Company is without merit. The Company is vigorously  defending itself and is
a party to a joint defense with certain other named  defendants.  The Company is
unable to  reasonably  estimate a range of possible  loss, if any, at this time.
Although the Company  believes that it has meritorious  defenses to such claims,
there is a possibility  that an unfavorable  outcome could ultimately occur that
could  result in a  liability  that is  material  to the  Company's  results  of
operations and financial position.

In connection  with this suit, the Company filed a request with the U.S.  Patent
and Trademark Office for reexamination of the plaintiff's  patent.  Such request
was  granted  by the U.S.  Patent and  Trademark  Office,  who found  sufficient
evidence to warrant a reexamination of the plaintiff's patent.

In the normal course of business, the Company is a party to certain other claims
and  litigation.  Management  believes  that the  settlement  of such claims and
litigation, considered in the aggregate, will not have a material adverse effect
on the Company's financial position and results of operations.

Note 10: Asset Purchase
- -----------------------

On October 1, 2004, the Company entered into an agreement to purchase all of the
operating assets of Videotronic Infosystems GmbH ("Videotronic"), a German based
video  system  supplier  operating  under  insolvency  protection,  for  700,000
Eurodollars (approximately $868,000). The purchase was ratified by Videotronic's
Creditors on November 26, 2004.  In the three month period ended March 31, 2005,
the  Company  recognized  a  $211,000  extraordinary  gain  on the  recovery  of
Videotronic  net assets in excess of their allocated  purchase price.  Such gain
includes  adjustments to assigned  values of accounts  receivable,  inventories,
trade payables and severance liabilities.



                                       -9-



Note 11: Recent Accounting Pronouncement
- ----------------------------------------

On December 16,  2004,  the FASB issued SFAS 123  (revised  2004),  "Share-Based
Payment",  which is a revision  of SFAS No.  123,  "Accounting  for  Stock-Based
Compensation".  SFAS 123(R) supersedes APB Opinion No. 25, "Accounting for Stock
Issued to  Employees",  and  amends  SFAS No.  95,  "Statement  of Cash  Flows".
Generally, the approach in Statement 123(R) is similar to the approach described
in  SFAS  123.  However,  SFAS  123(R)  requires  all  share-based  payments  to
employees,  including grants of employee stock options,  to be recognized in the
income  statement  based on their  fair  values at the date of grant.  Pro forma
disclosure  is no longer an  alternative.  SFAS 123(R) must be adopted in annual
reporting  periods  beginning  after June 15, 2005. The Company expects to adopt
Statement 123(R) on October 1, 2005.

Statement 123(R) permits public companies to adopt its requirements using one of
two prescribed methods. The "modified  prospective" method requires compensation
cost to be  recognized  based on the  requirements  of Statement  123(R) for all
outstanding  vested stock option  grants and all  share-based  payments  granted
after the  effective  date.  Such method allows for the use of Statement 123 for
all awards granted to employees prior to the effective date of Statement  123(R)
that remain unvested on the effective date. The "modified  retrospective" method
includes the  requirements of the modified  prospective  method described above,
but also permits entities to restate based on the amounts previously  recognized
under Statement 123 for purposes of pro forma  disclosures  either (a) all prior
periods presented or (b) prior interim periods of the year of adoption.

As permitted by Statement 123, the Company  currently  accounts for  share-based
payments to employees  using APB Opinion No. 25's intrinsic value method and, as
such,  generally recognizes no compensation cost for employee stock options. The
Company is currently  evaluating which method it will use in adopting  Statement
123(R) and the effect  that the  accounting  change  will have on its  financial
position and results of operations.




                                      -10-



ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
- --------------------------------------------

Results of Operations
- ---------------------
Three Months Ended March 31, 2005 Compared with March 31, 2004
- --------------------------------------------------------------

Net sales for the quarter  ended March 31, 2005  increased  5% to $12.8  million
compared with $12.2 million in the year ago period. Domestic sales decreased 11%
to $6.2 million compared with $7.0 million in the year ago period. International
sales for the quarter  increased $1.4 million to $6.6 million compared with $5.2
million in the year ago period due principally to sales by the Company's  German
subsidiary,  Videotronic,  whose  operating  assets were  acquired on October 1,
2004. The backlog of unfilled orders was $5.6 million at March 31, 2005 compared
with $4.7 million at September 30, 2004.

Gross profit  margins for the second  quarter of fiscal 2005  decreased to 36.8%
compared with 37.0% in the year ago period due principally to reduced margins on
sales of the Company's digital video  server/recorder  product line. The Company
has recently  implemented plans that are expected to reduce the costs to produce
this product line. The current period margins were benefited by the  recognition
of a $190,000  settlement of a supplier  credit and the year ago period  margins
were  negatively  affected  by a  $182,000  provision  for  the  writedown  of a
discontinued product line.

Operating  expenses for the second quarter of fiscal 2005 increased  $646,000 to
$6.0 million  compared  with $5.4  million in the year ago period.  The increase
included $547,000 of operating  expenses  incurred by the Company's  Videotronic
subsidiary and a $90,000  performance based compensation  charge associated with
the introduction of the Company's network camera and video server product lines.
The  Company  also  recognized  $103,000 of  employee  severance  charges in the
current  quarter  relating  to  certain  staff  restructurings.  In the  current
quarter,  the Company  incurred  $249,000 of legal  expense  ($1.1 million since
inception in 2003) in the defense of a patent infringement suit.

The Company  incurred an  operating  loss of $1.3  million in the second  fiscal
quarter of 2005  compared  with an  operating  loss of  $838,000 in the year ago
period.  The current quarter results included an $87,000 operating loss from the
Company's Videotronic subsidiary as it transitioned from former bankruptcy
protection.

Interest  expense  decreased  to $43,000  for the second  quarter of fiscal 2005
compared  with  $45,000  in the year ago period  principally  as a result of the
paydown of bank  borrowings.  Interest and other income  decreased to $6,000 for
the second  quarter of fiscal 2005  compared with $61,000 in the year ago period
principally as a result of reduced investable funds during the current period.

Income tax  expense for the second  quarter of fiscal 2005 was $42,000  compared
with $79,000 in the year ago period relating  principally to profits reported by
the  Company's  European  operations.  The  Company has ceased  recognizing  tax
benefits  on its U.S.  operating  losses  due to the  uncertainty  of its future
realization.

An  extraordinary  gain of $211,000 was  recorded in the second  quarter of 2005
relating to the Company's  acquisition of its Videotronic  subsidiary.  The gain
represents the excess  recovery of tangible net assets acquired in excess of the
purchase price of the assets.






                                      -11-


As a result of the  foregoing,  the Company  incurred a net loss of $1.2 million
for the second  quarter of fiscal 2005  compared  with a net loss of $901,000 in
the year ago period.


Results of Operations
- ---------------------
Six Months Ended March 31, 2005 Compared with March 31, 2004
- ------------------------------------------------------------

Net sales for the six months ended March 31, 2005  increased 7% to $28.4 million
compared with $26.6 million in the year ago period.  Domestic sales decreased 7%
to  $14.0  million   compared  with  $15.1  million  in  the  year  ago  period.
International  sales for the current year period increased $2.9 million to $14.4
million  compared with $11.5 million in the year ago period due  principally  to
sales by the Company's German  subsidiary,  Videotronic,  whose operating assets
were acquired on October 1, 2004.

Gross profit  margins for the first six months of fiscal 2005 decreased to 37.3%
compared with 39.0% in the year ago period due principally to reduced margins on
sales of the Company's digital video server/recorder product line.

Operating  expenses  for the first six  months of  fiscal  2005  increased  $1.6
million to $12.5 million compared with $10.9 million in the year ago period. The
increase  included $1.2 million of operating  expenses incurred by the Company's
Videotronic  subsidiary and $365,000 of additional  engineering  and development
expenses as the Company continued to invest in new product development.

The Company  incurred an operating loss of $2.0 million for the first six months
of 2005 compared with an operating loss of $553,000 in the year ago period.  The
current  year  period  results  included  a  $243,000  operating  loss  from the
Company's  Videotronic  subsidiary  as it  transitioned  from former  bankruptcy
protection.

Interest  expense  decreased  to $89,000 for the first six months of fiscal 2005
compared  with  $97,000  in the year ago period  principally  as a result of the
paydown of bank  borrowings.  Interest and other income decreased to $43,000 for
the first six  months of fiscal  2005  compared  with  $104,000  in the year ago
period  principally as a result of reduced  investable  funds during the current
period.  During the current  period,  the Company also  liquidated the principal
portion of its  investment in marketable  securities  that resulted in a $45,000
loss for the period.

Income tax expense for the first six months of fiscal 2005 was $55,000  compared
with $234,000 in the year ago period relating principally to profits reported by
the  Company's  European  operations.  The  Company has ceased  recognizing  tax
benefits  on its U.S.  operating  losses  due to the  uncertainty  of its future
realization.

An extraordinary gain in the amount of $211,000 was recorded in the current year
period relating to the Company's acquisition of its Videotronic subsidiary.  The
gain represents the excess recovery of tangible net assets acquired in excess of
the purchase price of the assets.

As a result of the  foregoing,  the Company  incurred a net loss of $1.9 million
for the first six months of fiscal 2005  compared with a net loss of $779,000 in
the year ago period.





                                      -12-




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

Liquidity and Capital Resources
- -------------------------------

Net cash used in operating  activities was $2.3 million for the first six months
of fiscal  2005.  In addition to the $1.9  million net loss for the period,  the
Company paid down certain of its prior year-end  liabilities.  Net cash provided
by  investing  activities  was $766,000 for the first six months of fiscal 2005,
which included a $2.1 million liquidation of marketable securities offset by the
$868,000  acquisition of the Company's  Videotronic  subsidiary operating assets
and  $431,000  of  general  capital  expenditures.  Net cash  used in  financing
activities was $183,000, which included $176,000 of scheduled repayments of bank
mortgage  loans and $21,000 of treasury  stock  repurchases.  As a result of the
foregoing,  cash  decreased  by $1.7  million for the first six months of fiscal
2005 after the effect of  exchange  rate  changes  on the cash  position  of the
Company.

The Company's  European based subsidiary  maintains a bank overdraft facility of
one million  Pounds  Sterling  (approximately  $1,890,000)  to support its local
working capital  requirements.  This facility expires in February 2006. At March
31, 2005 and September 30, 2004, there were no outstanding borrowings under this
facility.

The following is a summary of the Company's  long-term  debt and material  lease
obligations as of March 31, 2005:

Fiscal         Debt                 Lease
 Year       Repayments           Commitments         Total
- ------      ----------           -----------      ----------
 2005       $  177,000             $148,000       $  325,000
 2006          351,000              277,000          628,000
 2007          325,000              228,000          553,000
 2008        1,740,000               34,000        1,774,000

The Company has incurred  operating  losses in recent years which, if continued,
could  exhaust  the  Company's  cash  reserves  and limit its  ability to secure
additional bank financing,  if needed.  The Company has instituted certain plans
to preserve its cash,  including cost cutting  measures and inventory  reduction
initiatives. Based upon the achievement of such plans, the Company believes that
it will  have  sufficient  cash  to  meet  its  anticipated  operating,  capital
expenditures and debt service requirements for at least the next twelve months.

The Company does not have any off-balance  sheet  transactions,  arrangements or
obligations  (including  contingent  obligations)  that have, or are  reasonably
likely to have, a material effect on the Company's financial condition,  results
of operations, liquidity, capital expenditures or capital resources.

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company relates to its camera dome systems, which is a significant product line.
Among other things,  the suit seeks injunctive  relief and unspecified  damages.
The Company and its outside  patent counsel  believe that the complaint  against
the Company is without merit. The Company is vigorously  defending itself and is
a party to a joint defense with certain other named  defendants.  The Company is
unable to  reasonably  estimate a range of possible  loss, if any, at this time.
Although the Company  believes that it has meritorious  defenses to such claims,
there is a possibility  that an unfavorable  outcome could ultimately occur that
could  result in a  liability  that is  material  to the  Company's  results  of
operations and financial position.
                                      -13-


In connection  with this suit, the Company filed a request with the U.S.  Patent
and Trademark Office for reexamination of the plaintiff's  patent.  Such request
was  granted  by the U.S.  Patent and  Trademark  Office,  who found  sufficient
evidence to warrant a reexamination of the plaintiff's patent.

Critical Accounting Policies
- ----------------------------

The Company's  significant  accounting policies are fully described in Note 1 to
the Company's  consolidated  financial  statements included in its September 30,
2004 Annual  Report on Form 10-K.  Management  believes the  following  critical
accounting  policies,  among others,  affect its more significant  judgments and
estimates used in the preparation of its consolidated financial statements.

The Company  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  is  generally
recognized when products are sold and title is passed to the customer.  Shipping
and handling costs are included in cost of sales. Advance service billings under
equipment  maintenance  agreements  are deferred and recognized as revenues on a
pro rata basis over the term of the service  agreements.  The Company  evaluates
multiple-element  revenue arrangements for separate units of accounting pursuant
to EITF Issue No. 00-21, "Revenue Arrangements with Multiple Deliverables",  and
follows  appropriate  revenue  recognition  policies  for  each  separate  unit.
Elements are  considered  separate  units of  accounting  provided  that (i) the
delivered item has  stand-alone  value to the customer,  (ii) there is objective
and reliable  evidence of the fair value of the delivered  item,  and (iii) if a
general  right of return  exists  relative to the  delivered  item,  delivery or
performance of the  undelivered  item is considered  probable and  substantially
within the control of the Company. As applied to the Company, under arrangements
involving the sale of product and the  provision of services,  product sales are
recognized  as  revenue  when the  products  are sold and title is passed to the
customer,  and service  revenue is  recognized  as services are  performed.  For
products that include more than incidental  software,  and for separate licenses
of the Company's software products, the Company recognizes revenue in accordance
with  the   provisions  of  Statement  of  Position  97-2,   "Software   Revenue
Recognition", as amended.

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.







                                      -14-


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.
In fiscal  2003,  the  Company  recognized  a $1.9  million  charge to provide a
valuation  allowance  against its deferred tax assets due to the  uncertainty of
future realization. The establishment of such valuation allowance was determined
to be  appropriate  during that period due to updated  judgments in light of the
Company's  operating  losses  in  current  and  recent  years  and the  inherent
uncertainties of predicting  future operating results in periods over which such
net tax  differences  become  deductible.  The  Company  plans to provide a full
valuation  allowance against its deferred tax assets until such time that it can
achieve a sustained  level of  profitability  or other positive  evidence arises
that would demonstrate an ability to recover such assets.

The Company is subject to  proceedings,  lawsuits  and other  claims  related to
labor,  product and other  matters.  The Company  assesses the  likelihood of an
adverse  judgment  or  outcomes  for  these  matters,  as well as the  range  of
potential  losses.  A determination  of the reserves  required,  if any, is made
after careful  analysis.  The required  reserves may change in the future due to
new developments.

Recent Accounting Pronouncement
- -------------------------------

On December 16,  2004,  the FASB issued SFAS 123  (revised  2004),  "Share-Based
Payment",  which is a revision  of SFAS No.  123,  "Accounting  for  Stock-Based
Compensation".  SFAS 123(R) supersedes APB Opinion No. 25, "Accounting for Stock
Issued to  Employees",  and  amends  SFAS No.  95,  "Statement  of Cash  Flows".
Generally, the approach in Statement 123(R) is similar to the approach described
in  SFAS  123.  However,  SFAS  123(R)  requires  all  share-based  payments  to
employees,  including grants of employee stock options,  to be recognized in the
income  statement  based on their  fair  values at the date of grant.  Pro forma
disclosure  is no longer an  alternative.  SFAS 123(R) must be adopted in annual
reporting  periods  beginning  after June 15, 2005. The Company expects to adopt
Statement 123(R) on October 1, 2005.

Statement 123(R) permits public companies to adopt its requirements using one of
two prescribed methods. The "modified  prospective" method requires compensation
cost to be  recognized  based on the  requirements  of Statement  123(R) for all
outstanding vested stock option grants and all share-based



                                      -15-



payments  granted  after the effective  date.  Such method allows for the use of
Statement 123 for all awards granted to employees prior to the effective date of
Statement  123(R) that remain  unvested on the  effective  date.  The  "modified
retrospective"  method  includes the  requirements  of the modified  prospective
method  described  above,  but also  permits  entities  to restate  based on the
amounts  previously  recognized  under  Statement  123 for purposes of pro forma
disclosures  either (a) all prior periods presented or (b) prior interim periods
of the year of adoption.

As permitted by Statement 123, the Company  currently  accounts for  share-based
payments to employees  using APB Opinion No. 25's intrinsic value method and, as
such,  generally recognizes no compensation cost for employee stock options. The
Company is currently  evaluating which method it will use in adopting  Statement
123(R) and the effect  that the  accounting  change  will have on its  financial
position and results of operations.

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

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

ITEM 3. QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK
- ------------------------------------------------------------------

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 Note 7 "Derivative  Instruments" to the accompanying
condensed  consolidated  financial  statements).  The Company's  ongoing foreign
currency  exchange  risks  include  intercompany  sales of product and  services
between subsidiary  companies operating in differing functional  currencies.  At
March 31, 2005,  substantially  all of such foreign currency  transactions  have
been hedged by forward exchange contracts.






                                      -16-


At March 31, 2005,  the Company had $1.7 million of  outstanding  floating  rate
bank debt which was covered by an interest rate swap agreement that  effectively
converts the  foregoing  floating rate debt to a stated fixed rate (see "Note 6.
Long-Term  Debt"  to  the  consolidated  financial  statements  included  in the
Company's  Annual  Report on Form 10-K for the year ended  September  30, 2004).
Thus,  the Company has  substantially  no net interest  rate  exposures on these
instruments.  However,  the Company had approximately  $721,000 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.


ITEM 4. CONTROLS AND PROCEDURES
- -------------------------------

Evaluation of Disclosure Controls and Procedures
- ------------------------------------------------

The Company's management,  with the participation of its Chief Executive Officer
and Chief Financial Officer, conducted an evaluation of the effectiveness of the
design and operation of the Company's  disclosure  controls and  procedures,  as
required  by  Exchange  Act Rule  13a-15.  Based on that  evaluation,  the Chief
Executive Officer and Chief Financial Officer have concluded that, as of the end
of the period  covered by this report,  the  Company's  disclosure  controls and
procedures were effective to ensure that information required to be disclosed by
the Company in the reports  that it files or submits  under the  Exchange Act is
recorded,  processed,  summarized and reported within the time periods specified
by the Securities and Exchange Commission's rules and forms.

Changes in Internal Controls
- ----------------------------

There were no changes in the Company's internal control over financial reporting
identified in  connection  with the  evaluation  referred to above that occurred
during the quarter that have materially  affected,  or are reasonably  likely to
materially affect, the registrant's internal control over financial reporting.

The Company's  size dictates that it conducts  business with a minimal number of
financial and  administrative  employees,  which inherently results in a lack of
documented  controls  and  segregation  of duties  within  the  Company  and its
operating  subsidiaries.  Management  will  continue to evaluate  the  employees
involved and the control  procedures in place,  the risks  associated  with such
lack of segregation  and whether the potential  benefits of adding  employees to
clearly  segregate  duties  justifies  the  expense  associated  with such added
personnel.  In addition,  management is aware that many of the internal controls
that are in place at the  Company  are  undocumented  controls.  The  Company is
working to document these  controls to be in compliance  with Section 404 of the
Sarbanes-Oxley Act of 2002.

Limitations on the Effectiveness of Controls
- --------------------------------------------

The Company  believes  that a control  system,  no matter how well  designed and
operated,  cannot provide absolute  assurance that the objectives of the control
system are met, and no  evaluation  of controls can provide  absolute  assurance
that all control  issues and instances of fraud,  if any,  within a company have
been detected.




                                      -17-


PART II - OTHER INFORMATION
- ---------------------------

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

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company relates to its camera dome systems, which is a significant product line.
Among other things,  the suit seeks injunctive  relief and unspecified  damages.
The Company and its outside  patent counsel  believe that the complaint  against
the Company is without merit. The Company is vigorously  defending itself and is
a party to a joint defense with certain other named  defendants.  The Company is
unable to  reasonably  estimate a range of possible  loss, if any, at this time.
Although the Company  believes that it has meritorious  defenses to such claims,
there is a possibility  that an unfavorable  outcome could ultimately occur that
could  result in a  liability  that is  material  to the  Company's  results  of
operations and financial position.

In connection  with this suit, the Company filed a request with the U.S.  Patent
and Trademark Office for reexamination of the plaintiff's  patent.  Such request
was  granted  by the U.S.  Patent and  Trademark  Office,  who found  sufficient
evidence to warrant a reexamination of the plaintiff's patent.

ITEM 2 - CHANGES IN SECURITIES,  USE OF PROCEEDS AND ISSUER  PURCHASES OF EQUITY
- --------------------------------------------------------------------------------
SECURITIES
- ----------

On April 26, 2001, the Company announced that its Board of Directors  authorized
the  repurchase  of up to $1 million of shares of the  Company's  common  stock,
which represented  approximately  9.8% of shares outstanding on the announcement
date. The following table  summarizes  repurchases of common stock for the three
month period ended March 31, 2005:

                        Total
                        Number       Average      Approximate Dollar Value
                      of Shares    Price Paid     of Shares that May Yet Be
     Period          Purchased (1)  per Share   Purchased Under the Program
     ------          ------------  ----------   ---------------------------

01/01/05-01/31/05          -          $ -                 $459,664
02/01/05-02/28/05          -          $ -                 $459,664
03/01/05-03/31/05          -          $ -                 $459,664
                        -----        -----
      Total                -          $ -


(1) All repurchases were executed in open market transactions.



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

None

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

None

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

None

                                      -18-


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

a)        Exhibits
          --------

          10 Material Contracts

               (.1) Advice  of  Borrowing   Terms  between  the  Registrant  and
                    National Westminster Bank PLC dated March 18, 2005.

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

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

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

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

b)        Reports on Form 8-K
          -------------------

          On February 18, 2005, the Company filed a Current Report on Form
          8-K filing its press release announcing the Company's financial
          results for its quarter ended December 31, 2004.
































                                      -19-



                                   Signatures
                                   ----------

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



VICON INDUSTRIES, INC.





May 16, 2005




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




































                                      -20-