SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-Q


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



For Quarter Ended         June 30, 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    X       No
                                   -------       -------

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 June 30, 2005,  the  registrant had  outstanding  4,569,584  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
                                                 ------------------

                                           6/30/05                6/30/04
                                           -------                -------

Net sales                                $13,990,499            $13,572,632
Cost of sales                              8,671,516              8,568,214
                                         -----------            -----------
    Gross profit                           5,318,983              5,004,418

Operating expenses:
  Selling, general and
    administrative expense                 4,864,210              4,116,256
  Engineering & development expense        1,016,147              1,247,498
                                         -----------            -----------
                                           5,880,357              5,363,754

    Operating loss                          (561,374)              (359,336)

Interest expense                              46,316                 44,400
Interest and other income                    (14,184)               (37,799)
                                         -----------            -----------

    Loss before income taxes                (593,506)              (365,937)

Income tax expense (benefit)                 (45,472)                59,000
                                         -----------            ------------

    Net loss                             $  (548,034)           $  (424,937)
                                         ===========            ===========



Basic and diluted loss per share         $      (.12)           $      (.09)
                                         ===========            ===========


Shares used in computing basic
 and diluted loss per share                4,569,584              4,605,671








See Accompanying Notes to Condensed Consolidated Financial Statements.











                                       -2-
<page>



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

                                                 Nine Months Ended
                                                 -----------------

                                           6/30/05                6/30/04
                                           -------                -------

Net sales                                $42,374,700            $40,145,320
Cost of sales                             26,479,697             24,769,555
                                         -----------            -----------
    Gross profit                          15,895,003             15,375,765

Operating expenses:
  Selling, general and
    administrative expense                14,716,661             12,707,147
  Engineering & development expense        3,713,823              3,580,628
                                         -----------            -----------
                                          18,430,484             16,287,775

    Operating loss                        (2,535,481)              (912,010)

Interest expense                             135,280                141,113
Interest and other income                    (56,869)              (142,213)
Loss on sale of marketable securities         44,936                   -
                                         -----------            -----------

    Loss before income taxes              (2,658,828)              (910,910)

Income tax expense                             9,528                293,000
                                         -----------            ------------

    Loss before extraordinary gain        (2,668,356)            (1,203,910)

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

    Net loss                             $(2,457,388)           $(1,203,910)
                                         ===========            ===========



Basic and diluted loss per share:

Loss before extraordinary gain           $      (.58)           $      (.26)

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

    Net loss                             $      (.54)           $      (.26)
                                         ===========            ===========


Shares used in computing basic
 and diluted loss per share                4,565,622              4,605,589





See Accompanying Notes to Condensed Consolidated Financial Statements.





                                       -3-
<page>


                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS

ASSETS                                               6/30/05        9/30/04
- ------                                               -------        -------
                                                   (Unaudited)
CURRENT ASSETS
- --------------
Cash and cash equivalents                         $ 5,033,106     $ 6,063,198
Marketable securities                                  57,030       2,118,698
Accounts receivable, net                           10,521,507       9,661,563
Inventories:
  Parts, components, and materials                  2,475,643       3,239,461
  Work-in-process                                   2,280,808       3,675,122
  Finished products                                 6,316,359       5,758,990
                                                  -----------     -----------
                                                   11,072,810      12,673,573
Recoverable income taxes                                -             239,402
Prepaid expenses and other current assets             441,778         388,347
                                                  -----------     -----------
   TOTAL CURRENT ASSETS                            27,126,231      31,144,781

Property, plant and equipment                      18,830,885      18,324,603
Less accumulated depreciation and amortization    (12,046,448)    (11,234,174)
                                                 ------------     -----------
                                                    6,784,437       7,090,429
Other assets                                          626,539         631,807
                                                  -----------     -----------
   TOTAL ASSETS                                   $34,537,207     $38,867,017
                                                  ===========     ===========

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

CURRENT LIABILITIES
- -------------------
Current maturities of long-term debt                  350,067         348,615
Accounts payable                                    2,381,398       3,282,671
Accrued compensation and employee benefits          2,329,376       2,048,417
Accrued expenses                                    1,437,422       1,541,888
Unearned revenue                                      526,058         792,073
Income taxes payable                                    8,703         337,632
                                                  -----------     -----------
   TOTAL CURRENT LIABILITIES                        7,033,024       8,351,296

Long-term debt                                      2,150,325       2,410,190
Unearned revenue                                      605,674         401,352
Other long-term liabilities                           388,533         790,834

SHAREHOLDERS' EQUITY
Common stock, par value $.01                           48,574          48,490
Additional paid in capital                         22,459,478      22,505,100
Retained earnings                                   2,708,278       5,165,666
                                                  -----------     -----------
                                                   25,216,330      27,719,256
Less treasury stock, at cost                       (1,299,999)     (1,278,884)
Accumulated other comprehensive income                530,291         617,239
Deferred compensation                                 (86,971)       (144,266)
                                                  -----------     -----------
   TOTAL SHAREHOLDERS' EQUITY                      24,359,651      26,913,345
                                                  -----------     -----------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY     $34,537,207     $38,867,017
                                                  ===========     ===========





See Accompanying Notes to Condensed Consolidated Financial Statements.


                                       -4-

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


                                                        Nine Months Ended
                                                        -----------------

                                                      6/30/05         6/30/04
                                                      -------         -------
Cash flows from operating activities:
  Net loss                                         $(2,457,388)   $(1,203,910)
  Adjustments to reconcile net loss to net cash
   provided by (used in) operating activities:
    Depreciation and amortization                      833,710        791,718
    Amortization of deferred compensation               57,295         57,545
    Stock compensation expense                         (67,718)        38,283
    Extraordinary gain on acquisition                 (210,968)          -
    Loss on sale of marketable securities               44,936           -
  Change in assets and liabilities:
      Accounts receivable, net                        (239,989)     1,371,067
      Inventories                                    2,014,547       (274,688)
      Recoverable income taxes                         239,402      1,796,690
      Prepaid expenses and other current assets        (57,577)       136,157
      Other assets                                       4,687        (71,356)
      Accounts payable                                (918,400)      (280,618)
      Accrued compensation and employee benefits       249,082       (118,324)
      Accrued expenses                                (102,524)      (383,733)
      Unearned revenue                                 (66,744)      (268,049)
      Income taxes payable                            (339,767)       152,487
      Other liabilities                               (379,871)       264,670
                                                   ------------   -----------
       Net cash provided by (used in)
         operating activities                       (1,397,287)     2,007,939

Cash flows from investing activities:
  Capital expenditures                                (543,950)      (468,071)
  Acquisition, net of cash acquired                   (868,000)          -
  Net decrease (increase) in marketable securities   2,064,099       (102,942)
                                                   ------------   -----------
       Net cash provided by (used in)
         investing activities                          652,149       (571,013)

Cash flows from financing activities:
  Repayments of bank mortgage debt                    (258,829)      (251,215)
  Proceeds from exercise of stock options               22,180         37,173
  Repurchases of common stock                          (21,115)      (152,430)
                                                   ------------   -----------
       Net cash used in financing activities          (257,764)      (366,472)
                                                   ------------   -----------
Effect of exchange rate changes on cash                (27,190)       (64,768)
                                                   ------------   -----------

Net increase (decrease) in cash                     (1,030,092)     1,005,686
Cash at beginning of year                            6,063,198      4,836,148
                                                   ------------   -----------
Cash at end of period                              $ 5,033,106    $ 5,841,834
                                                   ============   ===========





See Accompanying Notes to Condensed Consolidated Financial Statements.




                                       -5-
<page>

                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
                                  June 30, 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 nine months  ended June 30, 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 June 30, 2005 was $58,240, with $1,210 of
cumulative unrealized losses reported at June 30, 2005.

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

Accounts receivable is stated net of an allowance for uncollectible  accounts of
$1,355,000  and  $1,162,000  as  of  June  30,  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 4,569,584 and 4,605,671 for the three months ended June 30, 2005
and 2004,  respectively.  The weighted  average number of shares of common stock
used in  determining  basic and diluted EPS was  4,565,622 and 4,605,589 for the
nine months ended June 30, 2005 and 2004, respectively.

For the three months ended June 30, 2005 and 2004,  100,631 and 294,995  shares,
respectively,  have been  omitted from the  calculation  of diluted EPS as their
effect would have been antidilutive. For the nine months ended June 30, 2005 and
2004,  167,876 and 243,113  shares,  respectively,  have been  omitted  from the
calculation of diluted EPS as their effect would have been antidilutive.




                                       -6-
<page>


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

The  Company's  total  comprehensive  loss for the three  month  and nine  month
periods ended June 30, 2005 and 2004 was as follows:

                                    Three Months               Nine Months
                                   Ended June 30,             Ended June 30,
                                   --------------             --------------
                                2005          2004          2005         2004
                                ----          ----          ----         ----

Net loss                  $  (548,034)  $  (424,937)  $(2,457,388) $(1,203,910)
Other comprehensive income
 (loss), net of tax:
  Decrease (increase) in
   unrealized loss on
    securities                    445       (77,664)       47,367      (82,493)
  Unrealized gain (loss)
   on derivatives             (17,044)      159,530        22,431      122,644
  Foreign currency
   translation adjustment    (460,246)     (140,227)     (156,746)     469,193
                          ------------   -----------  ------------ ------------
Comprehensive loss        $(1,024,879)  $  (483,298)  $(2,544,336) $  (694,566)
                          ===========   ============  ============ ============

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

                                                    June 30,     September 30,
                                                      2005            2004
                                                  ------------   ------------
Foreign currency translation adjustment           $  618,018      $ 774,764
Unrealized loss on derivatives                       (86,517)      (108,948)
Unrealized loss on securities                         (1,210)       (48,577)
                                                  -----------     ---------
Accumulated other comprehensive income            $  530,291      $ 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 nine-month  periods
ended June 30, 2005 and 2004 was as follows:

Three Months Ended
June 30, 2005           U.S.       Europe      Other     Consolid.    Totals
- ---------------      ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $ 8,584,000  $5,296,000 $  110,000  $    -     $13,990,000
Intersegment
 net sales              971,000       -        826,000  (1,797,000)      -
Net income (loss)      (490,000)   (160,000)    17,000      85,000    (548,000)
Total assets         24,567,000   9,787,000  2,302,000  (2,119,000) 34,537,000

                                       -7-
<page>


Three Months Ended
June 30, 2004           U.S.       Europe      Other     Consolid.    Totals
- -----------------    ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $ 9,819,000  $3,681,000 $   73,000  $    -     $13,573,000
Intersegment
 net sales            1,364,000       -      1,322,000  (2,686,000)      -
Net income (loss)      (471,000)    116,000   (109,000)     39,000    (425,000)
Total assets         28,943,000  10,537,000  3,657,000  (2,979,000) 40,158,000

Nine Months Ended
June 30, 2005           U.S.       Europe      Other     Consolid.    Totals
- -----------------    ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $26,985,000 $15,045,000 $  345,000 $     -    $42,375,000
Intersegment
 net sales            3,011,000       -      5,055,000 (8,066,000)      -
Net income (loss)    (2,625,000)   (115,000)   244,000     39,000  (2,457,000)
Total assets         24,567,000   9,787,000  2,302,000 (2,119,000) 34,537,000

Nine Months Ended
June 30, 2004           U.S.       Europe      Other     Consolid.    Totals
- -----------------    ----------  ----------  ---------  ----------   -------

Net sales to
 external customers $26,937,000 $12,876,000 $  332,000 $     -    $40,145,000
Intersegment
 net sales            3,546,000       -      5,238,000 (8,784,000)      -
Net income (loss)    (1,854,000)    760,000   (100,000)   (10,000) (1,204,000)
Total assets         28,943,000  10,537,000  3,657,000 (2,979,000) 40,158,000


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

Note 7:   Derivative Instruments
- --------------------------------

At June 30, 2005, the Company had interest rate swaps  outstanding with notional
amounts aggregating $1.6 million,  whose aggregate fair value was a liability of
approximately  $87,000.  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-
<page>


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 nine-month
periods ended June 30, 2005 and 2004 would have been:

                                    Three Months            Nine Months
                                   Ended June 30,          Ended June 30,
                                   --------------          --------------
                                   2005       2004         2005         2004
                                   ----       ----         ----         ----

Reported net loss             $  (548,034) $(424,937) $(2,457,388) $(1,203,910)
Stock-based compensation cost     (50,381)   (28,946)    (147,504)     (92,728)
                              -----------  ---------  -----------  -----------
Pro forma net loss            $  (598,415) $(453,883) $(2,604,892) $(1,296,638)
                              ===========  =========  ===========  ===========

Reported basic and diluted EPS   $ (.12)     $ (.09)    $ (.54)      $ (.26)
Pro forma basic and diluted EPS  $ (.13)     $ (.10)    $ (.57)      $ (.28)

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 and other  products  that  represent
significant sales to the Company.  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. In April 2005,
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-
<page>


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-
<page>


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

Results of Operations
Three Months Ended June 30, 2005 Compared with June 30, 2004

Net sales for the quarter  ended June 30,  2005  increased  3% to $14.0  million
compared with $13.6 million in the year ago period.  Domestic sales decreased 7%
to $7.5 million compared with $8.1 million in the year ago period. International
sales for the quarter  increased 18% to $6.5 million  compared with $5.5 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. The backlog of unfilled  orders was $5.8 million at June 30, 2005 compared
with $4.7 million at September 30, 2004.

Gross  profit  margins for the third  quarter of fiscal 2005  increased to 38.0%
compared  with 36.9% in the year ago period.  The prior year  period  margin was
negatively  impacted  by a $316,000  charge for the phase out of a  discontinued
product  line.  Excluding  the  effects  of this  year ago  period  charge,  the
Company's  margins declined as a result of reduced selling prices of its digital
video  server/recorder  product line in the current year period. The Company has
recently implemented plans that are expected to reduce the costs to produce this
product line.

Operating  expenses for the third quarter of fiscal 2005  increased  $517,000 to
$5.9 million  compared  with $5.4  million in the year ago period.  The increase
included $641,000 of operating  expenses  relating to the Company's  Videotronic
subsidiary offset, in part, by planned reductions in engineering and development
expenses. In the current quarter, the Company incurred $184,000 of legal expense
($1.3 million since  inception in 2003) in the defense of a patent  infringement
suit.

The Company  incurred an operating  loss of $561,000 in the third fiscal quarter
of 2005 compared with an operating loss of $359,000 in the year ago period.

Interest expense  increased  slightly to $46,000 for the third quarter of fiscal
2005  compared  with  $44,000 in the year ago period.  Interest and other income
decreased to $14,000 compared with $38,000 in the year ago period principally as
a result of reduced investable funds during the current period.

The Company  recorded an income tax benefit of $45,000 for the third  quarter of
fiscal 2005  compared  with income tax expense of $59,000 in the year ago period
relating  principally to the operating results of its European  operations.  The
Company has ceased  recognizing tax benefits on its U.S. operating losses due to
the uncertainty of its future realization.

As a result of the  foregoing,  the Company  incurred a net loss of $548,000 for
the third quarter of fiscal 2005 compared with a net loss of $425,000 in the
year ago period.




                                      -11-
<page>


Results of Operations
Nine Months Ended June 30, 2005 Compared with June 30, 2004

Net sales for the nine months ended June 30, 2005  increased 6% to $42.4 million
compared with $40.1 million in the year ago period.  Domestic sales decreased 7%
to  $21.5  million   compared  with  $23.1  million  in  the  year  ago  period.
International  sales for the current year period  increased 23% to $20.9 million
compared with $17.0 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 nine months of fiscal 2005 decreased to 37.5%
compared with 38.3% in the year ago period due principally to reduced margins on
sales of the Company's digital video  server/recorder  product line. In the year
ago  period,  the  Company  recognized  $498,000 of charges for the phase out of
discontinued product lines.

Operating  expenses  for the first nine  months of fiscal  2005  increased  $2.1
million to $18.4 million compared with $16.3 million in the year ago period. The
increase  included $1.8 million of operating  expenses incurred by the Company's
Videotronic  subsidiary and incremental  engineering and development expenses as
the Company continued to invest in new product development.

The Company incurred an operating loss of $2.5 million for the first nine months
of 2005 compared with an operating loss of $912,000 in the year ago period.  The
current  year  period  results  included  a  $248,000  operating  loss  from the
Company's  Videotronic  subsidiary  as it  transitioned  from former  bankruptcy
protection.

Interest expense  decreased to $135,000 for the first nine months of fiscal 2005
compared  with  $141,000 in the year ago period  principally  as a result of the
paydown of bank  borrowings.  Interest and other income decreased to $57,000 for
the first nine  months of fiscal  2005  compared  with  $142,000 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 nine months of fiscal 2005 was $10,000 compared
with $293,000 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 $2.5 million
for the  first  nine  months  of fiscal  2005  compared  with a net loss of $1.2
million in the year ago period.







                                      -12-
<page>


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

Liquidity and Capital Resources

Net cash used in operating activities was $1.4 million for the first nine months
of fiscal  2005 due  principally  to the $2.5  million  net loss for the  period
offset, in part, by a $2.0 million reduction in inventories.  Additionally,  the
Company paid down certain of its prior year-end  liabilities.  Net cash provided
by investing  activities  was $652,000 for the first nine 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  $544,000  of  general  capital  expenditures.  Net cash  used in  financing
activities was $258,000, which included $259,000 of scheduled repayments of bank
mortgage loans. As a result of the foregoing, cash decreased by $1.0 million for
the first nine 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  $1,790,000)  to support its local
working capital  requirements.  This facility  expires in February 2006. At June
30, 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 June 30, 2005:

Fiscal         Debt                 Lease
 Year       Repayments           Commitments         Total
- ------      ----------           -----------         -----
 2005       $   89,000             $ 73,000       $  162,000
 2006          349,000              276,000          625,000
 2007          322,000              227,000          549,000
 2008        1,740,000               32,000        1,772,000

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 and other  products  that  represent
significant sales to the Company.  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-
<page>


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. In April 2005,
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-
<page>


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-
<page>


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.







                                      -16-
<page>


At June 30, 2005, the Company had $1.6 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  $702,000 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-
<page>


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 and other  products  that  represent
significant sales to the Company.  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. In April 2005,
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 June 30, 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
     ------          -------------  ---------   ----------------------------

04/01/05-04/30/05          -          $ -                 $459,664
05/01/05-05/31/05          -          $ -                 $459,664
06/01/05-06/30/05          -          $ -                 $459,664
                        ------        -----
      Total                -          $ -
                        ======        =====


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



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

None






                                      -18-
<page>


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

The Company's annual meeting was held on May 27, 2005.

Proposal 1:  Election of Directors
- ----------------------------------

The following directors were elected by the votes indicated:

                                   For               Withheld

Kenneth M. Darby                3,874,022             470,888
Arthur D. Roche                 3,852,687             492,223


The terms of the following directors continued after the meeting:

                         Clifton H. W. Maloney
                         Peter F. Neumann
                         W. Gregory Robertson

Proposal 2:  Ratification of Appointment of Independent Auditors
- ----------------------------------------------------------------

The selection of BDO Seidman, LLP as auditors was approved by the votes
indicated:

                 For          Against       Abstain

              4,055,150       274,217        15,543


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

None

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

a)   Exhibits
- -------------


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

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

     32.1 Certification of Chief Executive Officer pursuant to 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 May 17, 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 March 31, 2005.


                                      -19-
<page>


                                   Signatures
                                   ----------

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



VICON INDUSTRIES, INC.





August 15, 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-