SECURITIES AND EXCHANGE COMMISSION

                 WASHINGTON, D.C.   20549

                         FORM 10-K

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


For the fiscal year ended:
September 30, 1995                               Commission File No.  1-7939
- ----------------------------------------------                       -------


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


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

525 Broad Hollow Road, Melville, New York                             11747
(Address of principal executive offices)                          (Zip Code)

Registrant's telephone number, including area code:            (516) 293-2200
- -----------------------------------------------------------------------------

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

                           None

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



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

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

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

                               Yes    X        No

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


The  aggregate  market  value of  Common  Stock  held by  non-affiliates  of the
registrant as of December 22, 1995 was approximately $3,500,000.

The number of shares outstanding of the registrant's Common Stock as of December
22, 1995 was 2,762,828.










                          PART I



ITEM 1 - BUSINESS

General

Vicon  Industries,  Inc. (the  "Company"),  incorporated in New York in October,
1967,  designs,  manufactures,  assembles  and  markets  a wide  range of closed
circuit   television   ("CCTV")   components  and  CCTV  systems  for  security,
surveillance, safety, process and control applications by end users. The Company
sells CCTV components and systems directly to distributors, dealers and original
equipment  manufacturers,  principally  within the security  industry.  The U.S.
security  industry is a  multi-billion  dollar  industry  which  includes  guard
services,  armored  carrier,  electronic  alarms and sensing  equipment,  safes,
locking devices and access systems, as well as CCTV. The nature of the Company's
business and the general security market it serves has not changed materially in
the past five years.

Users  of the  Company's  products  typically  utilize  them as a  visual  crime
deterrent, for visual documentation,  observing inaccessible or hazardous areas,
enhancing  safety,  obtaining cost savings (such as lower  insurance  premiums),
managing  control  systems,  and improving the efficiency and  effectiveness  of
personnel.  The  Company's  products are marketed  under its own brand names and
registered trademarks.  In fiscal 1995, no customer represented more than 10% of
consolidated revenues.

Products

The Company's  product line  consists of  approximately  600 products,  of which
about a third represent model variations. The Company's product line consists of
various  elements  of a video  surveillance  system,  including  video  cameras,
display units  (monitors),  cassette  recorders,  switching  equipment for video
distribution, digital video and signal processing units (which perform character
generation,  multi screen display, video insertion,  intrusion detection, source
identification  and alarm  processing),  motorized  zoom lenses,  remote  camera
positioning  devices,  manual and computer based system controls,  environmental
camera  enclosures  and  consoles  for system  assembly.  In 1995,  the  Company
introduced a new product  called  ProTech  which is a Windows  based command and
control  software  package.  ProTech allows personal  computers  (p.c.) users to
graphically program and operate from a P.C. all of the Company's digital control
and video  processing  systems.  The  Company  expects  to further  enhance  the
capabilities of ProTech.  The Company  maintains a large line of products due to
the many varied climatic and operational  environments  under which the products
are expected to perform.  In addition to selling from a standard  catalog  line,
for significant  orders,  the Company will produce to specification or modify an
existing product to meet a customer's requirements. The Company's products range
in price from $10 for a simple  camera  mounting  bracket to  approximately  one
hundred  thousand  dollars  (depending upon  configuration)  for a large digital
control and video switching system.











                           - 2 -









Marketing

The  Company's   products  are  sold   worldwide,   principally  to  independent
distributors,  dealers  and  integrators  of various  types of  security-related
systems.  Sales are made by in-house  customer  service  representatives,  field
sales engineers and by independent sales representatives in certain areas of the
United  States.  The sales effort is supported by several  in-house  application
engineers.

Although  the Company  does not sell  directly  to end users,  much of its sales
promotion  and  advertising  is  directed  at end user  markets.  The  Company's
products are  employed in video  system  installations  by: (1)  commercial  and
industrial users, such as office buildings,  manufacturing  plants,  warehouses,
apartment complexes,  shopping malls and retail stores; (2) federal,  state, and
local governments for national security purposes, municipal facilities, prisons,
and military installations;  (3) financial institutions, such as banks, clearing
houses,   brokerage  firms  and  depositories,   for  security   purposes;   (4)
transportation  departments  for  highway  traffic  control,  bridge  and tunnel
monitoring,  and  airport,  subway,  bus and  seaport  surveillance;  (5) gaming
casinos, where video security is often mandated by local statute; and (6) health
care facilities, such as hospitals, particularly psychiatric wards and intensive
care units.  The Company  estimates that  approximately  50 percent of its total
revenues are sales for commercial and industrial uses.

The  Company's  principal  sales  offices  are  located in  Melville,  New York;
Atlanta, Georgia and Segensworth, England.

International Sales

The Company sells  internationally by direct export to dealers and distributors,
and, in Europe through the Company's United Kingdom (U.K.) subsidiary. In fiscal
1995,  the  operating  profit and  identifiable  assets for the  Company's  U.K.
subsidiary  amounted to approximately  $573,000 and $5.2 million,  respectively.
For  more  information  regarding  foreign  operations,  see  Note 7 of Notes to
Consolidated Financial Statements included elsewhere herein. Direct export sales
and sales from the Company's U.K.  subsidiary  amounted to $17.5 million,  $16.7
million and $16.1 million or 40%, 35% and 35% of consolidated revenues in fiscal
years  1995,  1994,  and 1993,  respectively.  Export  sales are made  through a
wholly-owned  subsidiary,  Vicon  Industries  Foreign Sales  Corporation,  a tax
advantaged  foreign sales corporation.  The Company's  principal foreign markets
are Europe and the Far East,  which  together  accounted  for  approximately  83
percent  of  international  sales in  fiscal  1995.  Additional  information  is
contained in the discussion of foreign currency activity included in Item 7.


















                           - 3 -









Competition

The  Company  competes  in areas of  price,  service,  product  performance  and
availability with several large and small public and  privately-owned  companies
in the  manufacture and  distribution of CCTV systems and components  (excluding
cameras,  monitors and video cassette  recorders  "Video  Products")  within the
security  industry.  The  Company's  Video  Products  compete  with  many  large
companies  whose financial  resources and scope of operations are  substantially
greater  than  the  Company's.  The  Company  is  one of a few  domestic  market
suppliers that design,  assemble,  manufacture,  market and support an extensive
line of products  offering a comprehensive  system capability in a wide range of
applications. Many competitors, including manufacturers of cameras, monitors and
recorders,  typically  produce a  limited  product  line  since  components  and
accessories are low volume items.  The Company  believes a broad product line is
desirable since many customers prefer to obtain a complete video system from one
supplier with the assurance of product compatibility and reliability.  In recent
years,  price competition has intensified  limiting the amount of cost increases
the Company  can pass on to  customers  and in some  instances  requiring  price
reductions.

Research and Development

The  Company is  engaged  in ongoing  research  and  development  activities  in
connection  with new or  existing  products.  Changes  in CCTV  technology  have
incorporated the use of advanced  electronic  components and new materials which
add to product life and performance.  Twenty-one  professional  employees devote
full time to the  development of new products and to improving the qualities and
capabilities of existing products.  Further, the Company engages the services of
others to assist in the development of new products.  Expenditures  for research
and  development  amounted to  approximately  $1,900,000 in 1995,  $1,600,000 in
1994, and $1,600,000 in 1993 or approximately  4.2% of revenues in 1995, 3.4% of
revenues 1994, and 3.5% of revenues in 1993.

Source and Availability of Raw Materials

The Company has not experienced shortages or significant difficulty in obtaining
its raw materials,  components or purchased finished products. Raw materials are
principally  aluminum,  steel and plastics,  while components are mainly motors,
video  lenses and  standard  electronic  parts.  In 1995,  the Company  procured
directly and  indirectly  approximately  19% of its product  purchases from Chun
Shin  Electronics,  Inc.,  its Korean  joint  venture  (see Item 13 for  further
discussion of the Korean joint  venture).  The Company is not dependent upon any
other single source for a significant amount of its raw materials, components or
purchased finished products.

Patents and Trademarks

The  Company  owns a limited  number of design and utility  patents  expiring at
various times and has several  patent  applications  pending with respect to the
design  and/or  mechanical  function  of its  products.  The Company has certain
trademarks  registered and several other trademark  applications pending both in
the United  States and in Europe.  The Company has no  licenses,  franchises  or
concessions  with  respect to any of its  products  or  business  dealings.  The
Company  does not deem its  patents  and  trademarks,  or the lack of  licenses,
franchises  and  concessions,  to be of  substantial  significance  or to have a
material effect on its business.





                           - 4 -







Inventories

The  Company  maintains  an  inventory  of  finished   products   sufficient  to
accommodate   its   customers'   requirements,   since   most   sales   are   to
dealer/contractors  who  do  not  carry  large  stock  inventories.   Parts  and
components  inventories  are also  carried in  sufficient  quantities  to permit
prompt  delivery of certain  items.  The Company  would  rather  carry  adequate
inventory quantities than experience shortages which detract from the production
process and sales effort. The Company's business is not seasonal.

Backlog

The backlog of orders  believed to be firm as of September 30, 1995 and 1994 was
approximately  $2.7  million  and $3.0  million,  respectively.  All  orders are
cancelable  without  penalty at the option of the customer.  The Company prefers
that its  backlog of orders not exceed its  ability to fulfill  such orders on a
timely basis, since experience shows that long delivery schedules only encourage
the Company's customers to look elsewhere for product availability.

Employees

At September 30, 1995,  the Company  employed 175 full-time  employees,  of whom
five are officers, 50 administrative personnel, 65 employed in sales capacities,
25 in  engineering,  and 30 production  employees.  At September  30, 1994,  the
Company  employed 185 persons  categorized  in similar  proportions  to those of
1995.  There are no collective  bargaining  agreements with any of the Company's
employees and the Company considers its relations with its employees to be good.

ITEM 2 - PROPERTIES

In January  1988,  the  Company  sold and  subsequently  leased back its 108,000
square foot headquarters facility in Melville,  New York, which accommodates the
Company's sales, distribution,  administration,  product development and limited
assembly and manufacturing  operations.  Currently, the Company subleases 28,000
sq. ft. of its facility  under an agreement  which expires on February 28, 1997.
In November  1994,  the Company  entered into a sublease  agreement  dated as of
January 1, 1993, which gives a company affiliated with its landlord the right to
occupy  approximately  25,000 sq. ft. of its primary operating facility with two
months notice in exchange for specified rent payments  through the expiration of
the primary lease in 1998. In connection with such  agreement,  the landlord and
the  subtenant  were each  granted  an option to ask the  Company  to vacate the
entire  premises with six months  notice and the landlord  agreed to release the
Company  from all future  obligations  under its lease in  exchange  for a lease
termination payment by the Company. (See Notes 3 and 10 of Notes to Consolidated
Financial  Statements  included elsewhere herein for further  information).  The
Company  believes  that this  facility  is  adequate  to  support  its near term
operating plans. The Company also operates, under lease, a regional sales office
in Atlanta,  Georgia. In addition,  the Company owns a 14,000 square foot sales,
service and warehouse  facility in southern  England which services the U.K. and
European Community markets.

ITEM 3 - LEGAL PROCEEDINGS

None

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

None




                           - 5 -








                          PART II


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

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



          Quarter
           Ended            High        Low

                                     

          Fiscal 1995
          December          2-1/16      1-1/2
          March             2-15/16     1-1/2
          June              2-1/2       1-3/8
          September         2-1/8       1-9/16



          Fiscal 1994
          December          2-1/8       1- 3/4
          March             2-3/16      1- 7/8
          June              2-3/16      1-11/16
          September         2           1-11/16








The Company has not declared or paid cash  dividends on its Common Stock for any
of the foregoing periods.  Additionally,  under the current loan agreement,  the
Company may not declare  dividends.  The approximate number of holders of Common
Stock at December 22, 1995 was 1,500.























                           - 6 -










ITEM 6 - SELECTED FINANCIAL DATA




FISCAL YEAR                 1995         1994     1993       1992       1991
                            ----         ----     ----       ----       ----

                                 (in thousands, except per share data)
                                                        
Net sales              $  43,847     $ 47,714  $ 45,923   $ 45,041   $ 42,055
Gross profit               9,546       10,714     9,274      8,150*    10,505
Pretax income (loss)      (1,267)          74    (1,858)    (3,317)      (478)
Net income (loss)         (1,347)          45    (1,875)    (3,906)      (377)
Income (loss) per share     (.49)         .02      (.68)     (1.42)      (.14)
Total assets              26,423       28,857    26,069     26,701     30,325
Long-term debt             5,339        6,059     5,621      6,273      6,648
Working capital           10,721       13,359    13,420     15,741     18,957
Property, plant and
  equipment (net)          3,262        3,180     3,245      3,913      4,251

Cash dividends               -            -         -          -          -


* Includes a provision of $2.7 million for  discontinuance  of certain  products
  and product lines.






































                           - 7 -









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

RESULTS OF OPERATIONS

Fiscal Year 1995 Compared with 1994

Net sales for 1995 were $43.8 million,  a decrease of 8.1%,  compared with $47.7
million in 1994. The sales decline was the result of lower  domestic  shipments,
while foreign sales increased $.8 million to $17.5 million.  Domestic sales were
affected by several factors such as direct end user selling by competition; lack
of  competitiveness  of certain  products  whose cost is denominated in yen; and
shortened  product life cycles which made certain of the  Company's  key control
systems  less  competitive.  The backlog of orders was $2.7 million at September
30, 1995 compared with $3.0 million at September 30, 1994.

Gross  profit  margins were 21.8% of net sales in 1995,  compared  with 22.5% in
1994.  The margin  decline was due  principally  to the impact of lower sales in
relation to a substantially fixed overhead structure.  In addition, the value of
the dollar declined  significantly against the Japanese yen for most of the year
which lowered margins of those products sourced in Japan.

Operating  expenses in 1995 totaled $9.8 million  compared  with $9.9 million in
1994. Operating expenses,  as a percent of sales, amounted to 22.4% and 20.7% in
1995 and 1994,  respectively.  The increase in expenses as a percent of sales is
due in part to higher bad debt expense,  severance  pay,  bank and  professional
fees.

During  1994,  the  Company  incurred an  unrealized  foreign  exchange  gain of
$45,000.   This  gain  resulted  from  the  Company's  revaluation  of  its  yen
denominated  mortgage  obligation into U.S.  dollars as the value of the British
pound sterling gained against the Japanese yen during the year.

Interest expense increased $230,000 as a result of higher interest rates.

The net loss of $1.3 million compared with a profit of $45,000 was the result of
lower sales and gross margins and higher interest expenses as discussed above.
























                           - 8 -







           MANAGEMENT'S DISCUSSION AND ANALYSIS


RESULTS OF OPERATIONS

Fiscal Year 1994 Compared with 1993

Net sales for 1994 were $47.7 million,  an increase of 3.9%, compared with $45.9
million in 1993. The sales growth  resulted  primarily  from increased  sales in
Europe.  The backlog of orders was $3.0 million at September  30, 1994  compared
with $4.1  million at September  30,  1993.  This decline is the result of lower
domestic and export sales bookings in 1994.

Gross  profit  margins were 22.5% of net sales in 1994,  compared  with 20.2% in
1993.  In 1993,  the  Company's  cost of  products  sourced  in Japan  increased
significantly  as a result of a severe  decline in the value of the U.S.  dollar
compared  with the  Japanese  yen.  Also,  a decline in the value of the British
pound versus the U.S.  dollar further  reduced  margins on U.S.  sourced product
sales in Europe.  In 1994,  the value of the dollar  continued to weaken against
the  Japanese yen but to a lesser  extent than in 1993.  The Company was able to
substantially offset the effects of this further decline by securing U.S. dollar
based purchase agreements to cover most of the year's yen based product purchase
commitments.  During  1994,  the  Company  began  shifting  product  sourcing to
suppliers  transacting  in more stable and favorable  currencies.  Further,  the
value of the  British  pound  increased  against  the U.S.  dollar in 1994 which
increased margins on U.S. sourced product sales in Europe.  The Company was also
able to reduce its  indirect  manufacturing  expenses  in 1994 while  increasing
product production, thus increasing product margins. Finally, prior year margins
were  adversely  impacted  by the  recognition  of a $450,000  provision  to the
estimated realizable value of certain discontinued product parts and components.
Such  provision  accounted  for  approximately  1% of the 1994 increase in gross
profit margins.

Operating  expenses in 1994 totaled $9.9 million  compared with $10.3 million in
1993. Operating expenses,  as a percent of sales, amounted to 20.7% and 22.5% in
1994 and 1993, respectively.  The decline in expenses was principally the result
of an ongoing cost control program.

During 1994, the Company incurred an unrealized foreign exchange gain of $45,000
compared  with a loss of $262,000 in 1993.  This gain or loss  results  from the
Company's  revaluation  of its yen  denominated  mortgage  obligation  into U.S.
dollars.  The  decrease  in the loss was due to the  relative  stability  of the
British pound sterling against the Japanese yen during the year.

Interest  expense  increased by $224,000 in 1994 as a result of higher  interest
rates and higher borrowing levels.

Pretax  income  improved  approximately  $1.9  million as a result of  increased
sales, higher gross margins and lower operating expenses as discussed above.













                           - 9 -








           MANAGEMENT'S DISCUSSION AND ANALYSIS

LIQUIDITY AND FINANCIAL CONDITION

September 30, 1995 Compared with 1994

Total shareholders' equity was approximately $8.6 million at September 30, 1995,
despite a net loss of $1.3 million in fiscal 1995.  Working capital  declined by
approximately  $2.6 million to $10.7 million at September 30, 1995.  The decline
was principally due to the operating loss and accelerated paydown of $.9 million
of long term bank debt.

Accounts  receivable  decreased  approximately  $1.4  million to $8.4 million at
September  30, 1995.  The decrease was the result of lower fourth  quarter sales
and improved  receivable  turnover.  Inventories  declined $1.4 million to $12.1
million  at  September  30,  1995.  Finished  products  at  the  Company's  U.K.
subsidiary  decreased $.8 million  while raw material and component  inventories
accounted for the remaining inventory decline as the Company moved production to
its off-shore plant and domestic contract  manufacturers.  Accounts payable to a
related party, Chugai Boyeki Co., Ltd., increased  approximately $1.2 million to
$6.9 million at September 30, 1995 in support of the Company's repayment of bank
debt.

The Company has a revolving line of credit of 700,000 pounds  sterling  (approx.
$1.1 million) in the U.K. to support local cash  requirements.  At September 30,
1995,  borrowings under this agreement were  approximately  $907,000,  which was
used for general working capital purposes.

In December 1994, the Company  extended its bank revolving  credit  agreement to
October 1995.  Borrowings under such agreements  amounted to approximately  $2.8
million and $4.5 million,  respectively,  at September 30, 1995 and 1994,  which
was used principally for U.S. working capital  purposes.  At September 30, 1995,
the  Company  was in default of certain  covenants  under the  agreement  and on
December 28, 1995 repaid the entire loan with the proceeds of a new bank loan.

The new two year loan  agreement  provides for maximum  borrowings of $3,250,000
through  June 30, 1996 and  $4,000,000  thereafter,  subject to an  availability
formula based on accounts  receivable and  inventories.  Concurrent with the new
loan agreement,  the Company amended its $2,000,000 secured promissory note with
Chugai Boyeki Co., Ltd., a related party, to defer all scheduled installments to
July  1998.  The  Company  believes  that the new loan  agreement  and its other
sources  of  credit  provide  adequate  funding  to  meet  its  near  term  cash
requirements.

















                          - 10 -









Foreign Currency Activity

The  Company's  foreign  exchange   exposure  is  principally   limited  to  the
relationship  of the U.S.  dollar  to the  Japanese  yen and the  British  pound
sterling.

Japan sourced products  denominated in Japanese yen accounted for  approximately
19 percent of product  purchases in fiscal 1995.  In recent years the dollar has
weakened  dramatically in relation to the yen,  resulting in increased costs for
such products.  When market  conditions  permit,  cost increases due to currency
fluctuations  are passed on to customers  through price  increases.  The Company
also attempts to reduce the impact of an  unfavorable  exchange  rate  condition
through cost  reductions  from its suppliers,  lowering  production cost through
product redesign, and shifting product sourcing to suppliers transacting in more
stable and favorable currencies.  During the period from the second half of 1993
through July 1994, the Company was granted  dollar based pricing  through Chugai
Boyeki  Co.,  Ltd.,  its  Japanese  supplier.  Subsequent  to this  period,  the
Company's  purchases  have been  denominated  in  Japanese  yen.  However,  this
supplier,  at  the  Company's  direction,  has  entered  into  foreign  exchange
contracts on behalf of the Company to hedge the currency  risk on these  product
purchases.

Sales to the  Company's  U.K.  subsidiary,  which  approximated  $4.3 million in
fiscal 1995, are made in pounds sterling and include  products  sourced from the
Far East.  In the years when the pound has  weakened  significantly  against the
U.S. dollar and Japanese yen, the cost of U.S. and Japanese sourced product sold
by  the  Company's  U.K.  subsidiary  has  increased.   When  market  conditions
permitted,  such cost  increases  were passed on to the customer  through  price
increases.   The  Company   attempts  to  minimize  its  currency   exposure  on
intercompany  sales through the purchase of forward exchange  contracts to cover
unpaid receivables.

The Company  intends to increase  prices and seek lower prices from suppliers to
mitigate exchange rate exposures,  however,  there can be no assurance that such
steps will be effective in limiting foreign currency exposure.

Inflation

The impact of  inflation on the Company has lessened in recent years as the rate
of inflation  declined.  However,  inflation  continues to increase costs to the
Company.  As operating expenses and production costs increase,  the Company,  to
the  extent  permitted  by  competition,   recovers  these  increased  costs  by
increasing prices to its customers.

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See Part IV,  Item 14, for an index to  consolidated  financial  statements  and
financial statement schedules.

ITEM 9 - CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         FINANCIAL DISCLOSURE

None












                           - 11 -







                         PART III

ITEM 10 - DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


The Directors and Executive Officers of the Company are as follows:

     Directors and Executive Officers

     Donald N. Horn, age 66           Chairman of the Board (since 1967);
                                         term ends April 1996
     Kenneth M. Darby, age 49         President, Chief Executive Officer,
                                         Assistant Secretary, and Director
                                         (since 1987); term ends April, 1997
     Arthur D. Roche, age 57          Executive Vice President, Chief
                                         Financial Officer, Secretary, Member of
                                        the Office of the President and Director
                                         (since 1992); term ends April 1996
     Peter F. Barry, age 66           Director since 1984; term ends April
                                         1996
      Milton F. Gidge, age 66          Director since 1987; term ends April
                                         1998
      Michael D. Katz, age 57          Director since 1993; term ends April
                                         1998
     Peter F. Neumann, age 61         Director since 1987; term ends April
                                         1997
      W. Gregory Robertson, age 51     Director since 1991; term ends April
                                         1998
     Kazuyoshi Sudo, age 53           Director since 1987; term ends April
                                         1997
     Arthur V. Wallace, age 70        Director since 1974; term ends April
                                         1998

      Peter A. Horn, age 40           Vice President, Compliance and Quality
                                         Assurance
     Yacov A. Pshtissky, age 44       Vice President, Engineering
      Kevin D. Whitley, age 39        Vice President, U.S. Sales


Mr. D. Horn founded the Company in 1967 and has served as Chairman of the Board
since its inception.  He also served as Chief Executive Officer from the
Company's inception until April 1992 and as President to September, 1991.

Mr.  Darby has  served  as Chief  Executive  Officer  since  April,  1992 and as
President since October,  1991. Mr. Darby also served as Chief Operating Officer
and as Executive Vice President,  Vice  President,  Finance and Treasurer of the
Company.  He first joined the Company in 1978 as Controller after more than nine
years at KPMG Peat Marwick, a major public accounting firm.

Mr. Roche joined the Company as Executive Vice President and co-participant in
the Office of the President in August 1993.  For the six months earlier, Mr.
Roche provided consulting services to the Company.  In October, 1991 Mr. Roche
retired as a partner of Arthur Andersen & Co., an international accounting firm
whom he joined in 1960.

Mr. Barry is a retired executive of Grumman Corp., an aerospace manufacturer,
for whom he served from August 1988 to March 1991 as Senior Vice President of
Washington D.C. operations.  Previously, he served since 1974 as President of
Hartman Systems, Inc., a manufacturer of electronic controls and display devices
for military applications.  Mr. Barry currently acts as a consultant to private
industry on government relations.


                          - 12 -








Mr. Gidge is a retired executive officer of Lincoln Savings Bank (1976-1994) and
served as its Chairman,  Credit  Policy.  He has also served as a director since
1980 of Interboro  Mutual  Indemnity  Insurance Co., a general  insurance mutual
company and since 1988 as a director of  Intervest  Corporation  of New York,  a
mortgage banking company.

Mr. Katz is a physician practicing in New York.  He is the President of Katz,
Rosenthal, Ganz, Snyder & PDC.  He has served in that capacity for 25 years.

Mr. Neumann has been President of Flynn-Neumann Agency, Inc. an insurance
brokerage firm, since 1971.  He has also served since 1978 as a director of
Reliance Federal Savings Bank.

Mr. Robertson is President of TM Capital Corporation, a financial services
company, an organization he founded in 1989.  From 1985 to 1989, he was employed
by Thomson McKinnon Securities, Inc. as head of investment banking and public
finance.

Mr. Sudo has been Treasurer of Chugai Boyeki (America) Corp., a distributor of
electronic, chemical and optical products, for the past ten years.

Mr. Wallace, who joined the Company in 1970, was Executive Vice President from
1979 until he retired in September, 1990.

Mr. P. Horn joined the Company in January, 1974 and has been employed in various
technical capacities.  In 1986 he was appointed as Vice President,  Engineering;
in May, 1990 as Vice President,  New Products and Technical Support Services; in
September  1993, he was appointed  Vice  President,  Marketing;  in 1994 as Vice
President,  Product  Management;  and in 1995 as Vice President,  Compliance and
Quality Assurance.

Mr. Pshtissky, who joined the Company in September 1979, as an Electrical Design
Engineer,  was promoted to Director of Electrical Product  Development in March,
1988 and to Vice President, Engineering in May, 1990.

Mr. Whitley joined the Company in March, 1987 as a Sales Engineer.  He was
promoted to Midwest Regional Manager in 1989 and Vice President, U.S. Sales in
August, 1993.

There are no family relationships between any director, executive officer or
person nominated or chosen by the Company to become a director or officer except
for the relationship between Peter A. Horn, an officer of the Company, and 
Donald N. Horn, Chairman of the Board.  Peter A. Horn is the son of Donald N.
Horn.

















                          - 13 -










Compliance with Section 16(a) of the Exchange Act

Based solely upon a review of Forms 3 and 4 and amendments  thereto furnished to
the Company  during the year ended  September 30, 1995 and Form 5 and amendments
thereto  furnished  to the  Company  with  respect to the year ended and certain
written  representations,  no  person,  who,  at any time  during the year ended
September 30, 1995, was a director,  officer or beneficial owner of more than 10
percent of any class of equity securities of the Company registered  pursuant to
Section 12 of the Exchange Act failed to file on a timely basis, as disclosed in
the above forms,  reports  required by Section 16 of the Exchange Act during the
year ended September 30, 1995.

ITEM 11 - EXECUTIVE COMPENSATION

The following  information is set forth with respect to all compensation paid by
the  Company to its Chief  Executive  Officer  and its most  highly  compensated
executive  officers  other  than  the CEO  whose  annual  compensation  exceeded
$100,000, for each of the past three fiscal years.



                                          Annual      Long Term
                                       Compensation  Compensation
                          Fiscal
Name and                 Year Ended                    Options       All Other
Principal Position      September 30,      Salary    No. of Shares  Compensation
                                                            
Kenneth M. Darby             1995       $195,000           -        $ 3,000 (1)
Chief Executive Officer      1994       $195,000        59,194      $ 3,000 (1)
                             1993       $192,000        19,838      $31,000 (2)

Arthur D. Roche              1995       $150,000           -            -
Executive Vice President     1994       $150,000        50,000          -
                             1993       $ 25,000           -            -


No listed officer  received other non-cash  compensation  amounting to more than
10% of salary.


(1)   Represents life insurance policy payment.

(2)  Includes a $28,000  cash  distribution  pursuant to the  cancellation  of a
     deferred compensation agreement and a $3,000 life insurance policy payment.




















                            - 14 -










Stock Options


               OPTION GRANTS IN LAST FISCAL YEAR
                                                            Potential Realizable
                        Individual Grants                      Value at Assumed
                                                           Annual Rates of Stock
                              % of Total                      Price Appreciation
                   No. of     Granted to   Exercise              For Option Term
                   Options    Employees In  Price     Expiration
Name               Granted    Fiscal Year  Per Share     Date         5%    10%
- ----------------- ---------- ------------- ---------  ----------  ------- ------

                                                        
None






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

                                                     Value of Unexercised In-
                    Number of Unexercised Options     the-Money Options at
                      As of September 30, 1995        September 30, 1995 (1)
                    -----------------------------   ------------------------

     Name           Exercisable  Unexercisable      Exercisable Unexercisable
                                                           
Kenneth M. Darby       112,214       23,678              -             -

Arthur D. Roche         30,000       20,000              -             -



No options were  exercised by any of the  above-named  officers  during the year
ended September 30, 1995.

(1)  Calculated  based on $1.875 per share closing market value at September 30,
1995.



























                            - 15 -








Mr. Darby has entered into an employment contract with the Company that entitles
him  to  receive  an  annual  salary  of  $195,000  through  fiscal  year  2000.
Additionally,  Mr.  Darby's  agreement  provides  for payment in an amount up to
three times his average annual compensation for the previous five years if there
is a change in control (as defined in the agreement).

Mr. Roche,  who joined the Company on August 1, 1993,  has an agreement with the
Company that provides an annual salary of $150,000  through  September 30, 1997.
The agreement also provides for a payment,  at Mr. Roche's option, if there is a
change in control, as defined, equal to the unpaid salary under his agreement.

Messrs.  D. Horn and Wallace (a former  executive and a current  director)  each
have insured  deferred  compensation  agreements  with the Company which provide
that upon  reaching  retirement  age total  payments of $917,000  and  $631,000,
respectively,  will be made in monthly  installments over a ten year period. The
full deferred compensation payment is subject to such individuals'  adherence to
certain non-compete covenants. Mr. Wallace, who retired in September 1990, began
receiving  payments  under the  agreement  in  October,  1990 and Mr. Horn began
receiving payments under the agreement in January, 1994.

Directors,  except the  Chairman of the Board and employee  directors,  are each
compensated at the rate of $600 per Board meeting and $300 per committee meeting
attended  in person.  The  Chairman of the Board is  compensated  at the rate of
$1,000 per Board meeting and $300 per committee meeting attended in person.






































                           - 16 -







COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

The  Compensation  Committee  of the  Board of  Directors  consists  of  Messrs.
Neumann,  Robertson and Wallace,  none of whom are or ever have been officers of
the Company, except Mr. Wallace who retired in 1990 as Executive Vice President.
See the  section  entitled  "Certain  Relationships  and  Related  Transactions"
included  elsewhere  herein,  for a discussion  of certain  other  relationships
maintained by Mr. Neumann and Mr. Robertson with the Company.



            BOARD COMPENSATION COMMITTEE REPORT


The Compensation  Committee's  compensation policies applicable to the Company's
executive  officers for the last completed fiscal year were to pay a competitive
market price for the services of such officers,  taking into account the overall
performance  and  financial  capabilities  of  the  Company  and  the  officer's
individual level of performance.

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

The  Compensation  Committee  grants  options to  executive  officers to connect
compensation to the  performance of the Company.  Options are exercisable in the
future at the fair market value at the time of grant, so that an officer granted
an option is rewarded by the increase in the price of the Company's  stock.  The
Committee  grants  options based on  significant  contributions  of an executive
officer to the performance of the Company.

In addition,  in determining  the salary  compensation  of Mr. Darby as CEO, the
Committee  considered  the  responsibility  assumed  by him in  formulating  and
implementing a management and operating restructuring plan.


                  Compensation Committee



     Peter F. Neumann, Chairman, W. Gregory Robertson
                        and Arthur V. Wallace










                          - 17 -








This  graph  compares  the return of $100  invested  in the  Company's  stock on
October 1, 1990, with the return on the same investment in the AMEX Market Value
Index and the AMEX High Technology Index.








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


                                             AMEX High
              Vicon             AMEX Market     Technology
Date          Industries, Inc.   Value Index    Index
                                          
10/01/90          100               100           100
10/01/91           82               122           160
10/01/92          109               122           150
10/01/93           64               150           178
10/01/94           66               149           186
10/01/95           68               177           247









































                           - 18 -







ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following sets forth information as to each person,  known to the Company to
be a  "beneficial  owner"  (as  defined in  regulations  of the  Securities  and
Exchange  Commission)  of more than five percent of the  Company's  Common Stock
outstanding  as of  December  1, 1995 and the shares  beneficially  owned by the
Company's Directors and by all Officers and Directors as a group.



   Name and Address                   Amount of
   of Beneficial Owner                Beneficial Ownership (1)       % of Class
   -------------------                ------------------------       ----------
                                                                  
   Chugai Boyeki (America) Corp.
   55 Mall Drive
   Commack, NY   11725
            and
   Chugai Boyeki Company, Ltd.
   2-15-13 Tsukishima
   Chuo-ku
   Tokyo, Japan 104                        548,715                     18.0%

   Chu Chun
   C/O I.I.I. Companies, Inc.
   915 Hartford Turnpike
   Shrewsbury, MA   01545                  168,957                      5.5%

   Hanshin Securities Co., Ltd.
   34-7, Yoido-Dong
   Youngdungpo-Gu
   Seoul 150-010, Korea                    143,000                      4.7%

*******************************************************************************
   C/O Vicon Industries, Inc.

   Michael D. Katz                         279,400 (2)                  9.2%

   Kenneth M. Darby                        203,988 (3)                  6.7%

   Donald N. Horn                          156,003 (2)                  5.1%

   Arthur V. Wallace                        66,238 (4)                  2.2%

   Arthur D. Roche                          47,500 (5)                  1.6%

   Kazuyoshi Sudo                           12,000 (2)                   .4%

   Peter F. Barry                            5,600 (2)                   .2%

   Milton F. Gidge                           5,000 (2)                   .2%

   Peter F. Neumann                          3,000                       .1%

   W. Gregory Robertson                         --                       --

   Total all officers and
     directors as a group
     (13 persons)                          823,024 (6)                27.0%


(1)  The  nature  of  beneficial  ownership  of all  shares is sole  voting  and
     investment power.
(2)   Includes currently exercisable options to purchase 5,000 shares.
(3)   Includes currently exercisable options to purchase 140,714 shares.


                          - 19 -








(4)   Includes currently exercisable options to purchase 4,543 shares.
(5)   Includes currently exercisable options to purchase 37,500 shares.
(6)   Includes currently exercisable options to purchase 250,302 shares.



























































                          - 20 -







ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The Company and Chugai Boyeki Company,  Ltd. (Chugai),  a Japanese  corporation,
which owns 19.9% of the outstanding shares of the Company,  have been conducting
business  with each other for  approximately  sixteen  years whereby the Company
imports  certain  video  products and lenses  through  Chugai and also sells its
products  to Chugai who  resells  the  products  in certain  Asian and  European
markets.  In fiscal 1995, the Company purchased  approximately  $11.6 million of
products  through  Chugai  and sold  products  to  Chugai  for  resale  totaling
approximately $3.4 million.  Kazuyoshi Sudo, a director,  is Treasurer of Chugai
Boyeki (America) Corp., a U.S. subsidiary of Chugai.

Chu S. Chun, who controls 6.1% of the outstanding shares of the Company, also
owns Chun Shin Industries, Inc. (CSI).  CSI is a 50% partner with the Company in
Chun Shin Electronics, Inc. (CSE), a joint venture company which manufactures
and assembles certain Vicon products in South Korea.  In fiscal 1995, CSE sold
approximately $5.1 million of product to the Company through I.I.I. Companies,
Inc. (I.I.I.), a U.S. based company controlled by Mr. Chun.  The Company entered
into a supplier agreement with I.I.I. during 1994 whereby I.I.I. arranges the
importation and provides short term financing on all the Company's product
purchases from CSE.  CSE also sold approximately $1.2 million of product to CSI
which sells Vicon product exclusively in Korea.  In addition, I.I.I. purchased
approximately $900,000 of products directly from the Company during fiscal 1995
for resale to CSI.

Peter F.  Neumann,  a director of the Company,  is President  and the  principal
shareholder of Flynn-Neumann Agency, Inc., an insurance brokerage firm, which is
the agent for a majority of the Company's commercial insurance. The premium paid
for such insurance amounted to approximately $94,000 in fiscal 1995.

W.  Gregory  Robertson,  a director of the  Company,  is President of TM Capital
Corporation,  an  investment  banking  firm which  provides  investment  banking
services to the Company on a periodic  basis.  Services  rendered to the Company
during fiscal 1995 but paid subsequent to year end amounted to $25,000.

During 1995, the Company purchased approximately $50,000 of products from
Pro/Four Video Products, Inc., in which Donald N. Horn and Arthur V. Wallace,
directors of the Company, have an ownership interest.

























                          - 21 -







                          PART IV


ITEM 14 - EXHIBITS, FINANCIAL STATEMENTS, FINANCIAL STATEMENT SCHEDULES, AND
          REPORTS ON FORM 8-K

(a) (1)  Financial Statements

         Included in Part IV, Item 14:

         Independent Auditors' Report

         Financial Statements:

         Consolidated Statements of Operations, fiscal years ended
         September 30, 1995, 1994, and 1993

         Consolidated Balance Sheets at September 30, 1995 and 1994

         Consolidated  Statements of  Shareholders'  Equity,  fiscal years ended
         September 30, 1995, 1994, and 1993

         Consolidated Statements of Cash Flows, fiscal years ended September 30,
            1995, 1994, and 1993

         Notes  to  Consolidated   Financial  Statements,   fiscal  years  ended
         September 30, 1995, 1994, and 1993

(a) (2)  Financial Statement Schedule

         Included in Part IV, Item 14:

         Schedule        II - Valuation  and  Qualifying  Accounts for the years
                         ended September 30, 1995, 1994, and 1993

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
























                          - 22 -






14(a)(3)           Exhibits

                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to

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

10          Material Contracts

            (.1) Credit and Security Agreement       10.1
                 dated December 27, 1995
                 between the Registrant and
                 IBJ Schroder Bank and Trust
                 Company

            (.2) Promissory Note dated               10.2
                 October 5, 1993  as amended
                 between Registrant and Chugai
                 Boyeki Company, Ltd.

            (.3) Mortgage Loan Agreement dated       Incorporated by
                 June 2, 1989 between the            reference to the 1989
                 Registrant and Chugai Boyeki        Annual Report on
                 Company, Ltd.                       Form 10-K


            (.4) Employment contract dated           10.4
                 October 1, 1995 between the
                 Registrant and Kenneth M. Darby

            (.5) Letter Agreement dated October      10.5
                 1, 1995 between Registrant
                 and Arthur D. Roche

            (.6) Employment Agreement dated June     10.6
                 1, 1995 between Registrant and
                 Peter Horn

            (.7) Employment Agreement dated June     10.7
                 1, 1995 betwen Registrant and
                 Yacov Pshtissky

            (.8) Deferred Compensation Agreements    Incorporated by
                 dated November 1, 1986 between the  reference to the 1992
                 Registrant and Donald N. Horn and   Annual Report on
                 Arthur V. Wallace                   Form 10K

            (.9) Agreement of lease dated            Incorporated by
                 January 18, 1988 between the        reference to the 1988
                 Registrant and Allan V. Rose        Annual Report on Form
                                                     10-K





                          - 23 -








           (.10) Sublease Agreement dated            Incorporated by reference
                 as of January 1, 1993 between       to the 1994 Annual Report
                 the Registrant and AVR              on Form 10-K
                 Mart Inc.

           (.11) Consent of Overlandlord and         Incorporated by reference
                 Release Agreement (undated)         to the 1994 Annual Report
                 between the Registrant and          on Form 10-K
                 Allan V. Rose

           (.12) Sublease Agreement dated            10.12
                 as of September 1, 1995 between
                 the Registrant and New York
                 Blood Center

           (.13) Amended and restated 1986           Incorporated by
                 Incentive Stock Option Plan         reference to the 1990
                                                     Annual Report on Form
                                                     10-K

           (.14) 1994 Incentive Stock                Incorporated by reference
                 Option Plan                         to the 1994 Annual Report
                                                     on Form 10-K

           (.15) 1994 Non-Qualified Stock Option     Incorporated by reference
                 Plan for Outside Directors          to the 1994 Annual Report
                                                     on Form 10-K

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

24          Independent Auditors' Consent            24

No other exhibits are required to be filed.


14(b) - REPORTS ON FORM 8-K

No reports on Form 8-K were  required to be filed during the last quarter of the
period covered by this report.



















                          - 24 -








Other Matters - Form S-8 Undertaking

For the purposes of complying  with the  amendments to the rules  governing Form
S-8 (effective  July 13, 1990) under the Securities Act of 1933, the undersigned
registrant hereby undertakes as follows, which undertaking shall be incorporated
by reference into registrant's  Registration Statements on Form S-8 Nos. 33-7892
(filed  June 30,  1986),  33-34349  (filed  April 1, 1990) and  33-90038  (filed
February 24, 1995):

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








































                          - 25 -








KPMG PEAT MARWICK LLP




               Independent Auditors' Report


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

We have audited the consolidated financial statements of Vicon Industries,  Inc.
and  subsidiaries  as listed in Part IV, item 14(a)(1).  In connection  with our
audits  of the  consolidated  financial  statements,  we also have  audited  the
financial  statement  schedule  as  listed  in Part  IV,  item  14(a)(2).  These
consolidated  financial  statements  and  financial  statement  schedule are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these  consolidated  financial  statements  and  financial  statement
schedule based on our audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Vicon Industries,
Inc. and  subsidiaries  at September 30, 1995 and 1994, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September 30, 1995,  in conformity  with  generally  accepted  accounting
principles.  Also in our opinion, the related financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole,  presents  fairly,  in all material  respects,  the information set forth
therein.





                                     KPMG PEAT MARWICK LLP


Jericho, New York
November 16, 1995, except as
  to note 6, which is as of
  December 28, 1995











                          - 26 -









          VICON INDUSTRIES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF OPERATIONS
   Fiscal Years Ended September 30, 1995, 1994 and 1993





                                               1995         1994          1993
                                               ----         ----          ----

                                                           
Net sales                               $43,846,571   $47,713,892   $45,922,832
Cost of sales                            34,300,638    37,000,055    36,648,513
                                        -----------   -----------   -----------
    Gross profit                          9,545,933    10,713,837     9,274,319


Operating expenses:
  General and administrative expense      3,366,662     3,188,183     3,487,616
  Selling expense                         6,433,483     6,712,436     6,827,256
                                        -----------   -----------   -----------
                                          9,800,145     9,900,619    10,314,872
                                        -----------   -----------   -----------


    Operating (loss) profit                (254,212)      813,218    (1,040,553)


Unrealized foreign exchange (gain) loss        (550)      (44,748)      261,804
Interest expense                          1,013,383       783,731       555,453
                                        -----------   -----------   -----------

   (Loss) income before income taxes     (1,267,045)       74,235    (1,857,810)
Income tax expense                           80,000        29,000        17,547
                                        -----------   -----------   -----------


    Net (loss) income                   $(1,347,045)  $    45,235   $(1,875,357)
                                        ===========   ===========   ===========



(Loss) income per share                    $(.49)          $.02         $(.68)
                                           =====          =====        ======





See accompanying notes to consolidated financial statements.





















                            - 27 -









            VICON INDUSTRIES, INC. AND SUBSIDIARIES
                  CONSOLIDATED BALANCE SHEETS
                  September 30, 1995 and 1994

ASSETS                                             1995                  1994
- ------                                             ----                  ----
                                                              
Current
  Cash                                        $ 1,151,850           $   910,400
  Accounts receivable (less allowance
    of $542,000 in 1995 and
    $309,000 in 1994)                           8,352,845             9,733,383
  Other receivables                               261,864               301,548
  Inventories:
    Parts, components, and materials            1,594,462             2,458,840
    Work-in-process                             1,686,287             1,267,344
    Finished products                           8,831,852             9,739,832
                                              -----------           -----------
                                               12,112,601            13,466,016
  Prepaid expenses                                309,288               322,953
                                              -----------           -----------
                 Total current assets          22,188,448            24,734,300
   Property, plant and equipment:
   Land                                           292,298               292,298
   Building and improvements                    1,512,601             1,512,601
   Machinery, equipment, and vehicles          11,417,598            10,671,340
                                              -----------            ----------
                                               13,222,497            12,476,239
   Less accumulated depreciation
   and amortization                             9,960,558             9,296,420
                                              -----------           -----------
                                                3,261,939             3,179,819
Other assets                                      973,107               943,107
                                              -----------           -----------
                                              $26,423,494           $28,857,226
                                              ===========           ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current
  Borrowings under revolving credit agreement      906,955              936,466
  Current maturities of long-term debt             220,739            1,260,158
  Accounts payable:
    Related party                                6,895,073            5,711,951
    Other                                        1,335,935            1,812,756
  Accrued wages and expenses                     1,697,732            1,289,511
  Income taxes payable                              78,583               32,270
  Deferred gain on sale and leaseback              332,100              332,100
                                               -----------          -----------
                                                11,467,117           11,375,212
                 Total current liabilities

Long-term debt:
  Related party                                  2,437,259            2,332,632
  Other                                          2,901,490            3,726,270
Deferred gain on sale and leaseback                433,993              766,093
Other long-term liabilities                        550,609              614,487
Commitments and contingencies - Note 10
Shareholders' equity
  Common Stock, par value $.01 per share
Authorized - 10,000,000 shares
Issued 2,788,228 shares                             27,882               27,882
Capital in excess of par value                   9,396,890            9,396,890
Retained (deficit) earnings                       (583,789)             763,256
                                               -----------          -----------
                                                 8,840,983           10,188,028
  Less treasury stock at cost, 25,400 shares       (82,901)             (82,901)
  Foreign currency translation adjustment         (125,056)             (62,595)
                                               -----------          -----------
                Total shareholders' equity       8,633,026           10,042,532
                                               -----------          -----------
                                               $26,423,494          $28,857,226
                                               ===========          ===========


See accompanying notes to consolidated financial statements

                                              - 28 -









            VICON INDUSTRIES, INC. AND SUBSIDIARIES
        CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
     Fiscal Years Ended September 30, 1995, 1994, and 1993


                                                                Earnings               Foreign       Total
                                                   Capital in   retained               currency      share-
                                         Common     excess of   in the      Treasury   translation   holders'
                               Shares     Stock     par value   business     Stock     adjustment    equity
                                                                            
Balance September 30, 1992    2,788,228  $27,882  $9,396,890  $2,593,378    $(82,901)  $(23,714) $11,911,535

Foreign currency translation
   adjustment                      -         -          -           -           -      (155,908)    (155,908)
Net loss                           -         -          -     (1,875,357)       -           -     (1,875,357)
                              ---------   -------  ---------- ----------    ---------  ---------  ----------
Balance September 30, 1993    2,788,228  $27,882  $9,396,890  $  718,021    $(82,901)  $(179,622) $ 9,880,270
                              ---------  -------- ----------  ----------    --------   ---------  -----------

Foreign currency translation
  adjustment                      -          -          -          -           -         82,267       82,267
Net loss                          -          -          -          45,235      -            -         45,235
                              ---------   -------  ----------  ----------   ---------   --------  ----------
Balance September 30, 1994    2,788,228  $27,882   $9,396,890  $  763,256   $(82,901) $ (62,595) $10,042,532
                              ---------  -------   ----------  ----------   --------  ---------  -----------

Foreign currency translation
   adjustment                     -          -           -            -          -       (62,461)    (62,461)
Net loss                          -          -           -      (1,347,045)      -          -     (1,347,045)
                              ---------   -------    ----------  ---------- ---------   ---------  ----------
Balance September 30, 1995    2,788,228  $27,882   $9,396,890   $ (583,789) $(82,901)  $(125,056) $8,633,026
                              =========  =======   ==========   ==========  ========   =========  ==========



See accompanying notes to consolidated financial statements.
















                            - 29 -









            VICON INDUSTRIES, INC. AND SUBSIDIARIES
             CONSOLIDATED STATEMENTS OF CASH FLOWS
     Fiscal Years Ended September 30, 1995, 1994 and 1993

                                             1995          1994         1993
                                             ----          ----         ----
                                                          
Cash flows from operating activities:
  Net income (loss)                     $(1,347,045) $    45,235   $(1,875,357)
  Adjustments to reconcile net income
  (loss) to net cash (used in)
  provided by operating activities:
    Depreciation and amortization           704,900      722,488       907,572
    Amortization of deferred gain
      on sale and leaseback                (332,100)    (332,100)     (332,100)
    Unrealized foreign exchange
      (gain) loss                              (550)     (44,748)      261,804
  Change in assets and liabilities:
    Accounts receivable                   1,377,405     (422,815)      565,474
    Other receivables                        39,684      230,259       262,587
    Inventories                           1,358,533   (2,201,508)     (402,703)
    Prepaid expenses                         13,513      (17,618)      116,407
    Other assets                            (30,000)    (359,547)      (53,826)
    Accounts payable                        708,591      572,724     2,301,289
    Accrued wages and expenses              409,285      (22,020)       22,583
    Income taxes payable                     48,077        8,220        (1,540)
    Other liabilities                       (63,878)     (35,277)      180,764
                                         ----------   ----------    ----------

        Net cash (used in) provided
          by operating activities         2,886,415   (1,856,707)    1,952,954
                                         ----------  -----------    ----------

Cash flows from investing activities:
    Capital expenditures, net of
      minor disposals                      (608,808)    (573,100)     (514,934)
                                        -----------   ----------    ----------
        Net cash used in
          investing activities             (608,808)    (573,100)     (514,934)
                                        -----------   ----------    ----------

Cash flows from financing activities:
    Increase (decrease) in borrowings
      under U.K. revolving credit
      agreement                             (29,511)     941,365       (14,615)
    Issuance of promissory note
      to related party                          -      2,000,000         -
    Repayments of debt                   (1,937,723)    (625,506)     (730,873)
                                         ----------   ----------   -----------
      Net cash provided by (used
          in) financing activities       (1,967,234)   2,315,859      (745,488)
                                         ----------   ----------   -----------
Effect of exchange rate changes on cash     (68,923)     (14,765)      (85,103)
                                         ----------   ----------   -----------

Net increase (decrease) in cash             241,450     (128,713)      607,429
Cash at beginning of year                   910,400    1,039,113       431,684
                                         ----------   ----------   -----------
Cash at end of year                      $1,151,850   $  910,400   $ 1,039,113
                                         ==========   ==========   ===========

Non-cash investing and financing activities:
  Capital lease obligations entered into $  178,151        -             -

Cash paid during the fiscal year for:
  Income taxes, net                     $    32,097  $    17,431   $    20,727
  Interest                              $   974,640  $   707,357   $   519,223


See accompanying notes to consolidated financial statements.



                            - 30 -







VICON INDUSTRIES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Fiscal Years ended September 30, 1995, 1994, and 1993


NOTE 1.  Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated  financial statements include the accounts of Vicon Industries,
Inc. (the Company) and its wholly owned  subsidiaries,  Vicon Industries Foreign
Sales Corp., a Foreign Sales Corporation (FSC) and Vicon Industries (U.K.), Ltd.
after elimination of intercompany accounts and transactions.

Revenue Recognition

Revenues are  recognized  when  products are sold and title is passed to a third
party, generally at the time of shipment.

Inventories

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

Property, Plant and Equipment

Property, plant, and equipment are recorded at cost and include expenditures for
replacements or major improvements. Depreciation, which includes amortization of
assets under capital leases,  is computed by the  straight-line  method over the
estimated  useful lives of the related assets for financial  reporting  purposes
and on an accelerated  basis for income tax purposes.  Machinery,  equipment and
vehicles  are being  depreciated  over periods  ranging from 2 to 10 years.  The
Company's  building is being depreciated over a period of 40 years and leasehold
improvements  are amortized over the lesser of their  estimated  useful lives or
the remaining lease term.


Research and Development

Product research and development costs are charged to cost of sales as incurred,
and amounted to  approximately  $1,900,000,  $1,600,000 and $1,600,000 in fiscal
1995, 1994, and 1993, respectively.

Earnings Per Share

Earnings per share are computed  based on the weighted  average number of shares
outstanding  and  equivalent  shares from  dilutive  stock  options,  if any, of
2,763,000 in 1995, 1994, and 1993, respectively.

Foreign Currency Translation

Foreign  currency  translation  is performed  utilizing  the current rate method
under which assets and  liabilities  are  translated at the exchange rate on the
balance sheet date,  while revenues,  costs,  and expenses are translated at the
average  exchange  rate for the  reporting  period.  The  resulting  translation
adjustment  of  $(125,056)  and  $(62,595)  at  September  30,  1995  and  1994,
respectively,  is recorded as a component of shareholders' equity.  Intercompany
balances not deemed  long-term in nature at the balance sheet date resulted in a
translation  gain of  $46,893,  $46,216,  and $43,527 in 1995,  1994,  and 1993,
respectively, which is reflected in cost of sales.

                            - 31 -







Income Taxes

In fiscal 1992, the Company adopted Statement of Financial  Accounting Standards
(SFAS) No. 109,  "Accounting  for Income Taxes",  which requires  recognition of
deferred tax liabilities and assets for the expected future tax  consequences of
events that have been included in the financial statements or tax returns. Under
this method,  deferred tax  liabilities  and assets are determined  based on the
difference  between  the  financial  statement  and  tax  bases  of  assets  and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences are expected to be recovered or settled (see Note 5).

Reclassification

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

NOTE 2.  Investment in Affiliate

The  Company's  50 percent  ownership  in Chun Shin  Electronics,  Inc., a joint
venture  company  which  assembles  certain  Vicon  products in South Korea,  is
accounted for using the equity  method which  reflects the cost of the Company's
investment adjusted for the Company's proportionate share of earnings or losses.
Such earnings or losses have been  insignificant  during each of the three years
ended  September  30,  1995.   Assets  and  sales  of  the  joint  venture  were
approximately $2.6 million and $6.6 million,  respectively,  for the fiscal year
ended September 30, 1995. The significant portion of joint venture product sales
were to related parties including approximately $19,000 directly to the Company;
approximately $5.1 million  indirectly to the Company through I.I.I.  Companies,
Inc., a related party; and  approximately  $1.2 million to Chun Shin Industries,
Inc., also a related party (see Note 11).

NOTE 3.  Deferred Gain on Sale and Leaseback

In fiscal  1988,  under a sale and  leaseback  agreement,  the Company  sold its
principal operating facility in Melville, New York for approximately $11 million
and leased it back under a ten-year lease agreement. The transaction resulted in
a net gain of  $3,321,000  which was  deferred and is being  amortized  over the
ten-year lease period.

NOTE 4.  Short-Term Borrowings

Borrowings under the Company's  revolving credit agreement  represent short term
borrowings by the Company's U.K.  subsidiary.  Maximum  borrowings  during 1995,
1994 and 1993 amounted to approximately  $1,083,000,  $1,123,000,  and $494,000,
respectively.  The  weighted-average  interest rate on  borrowings  during these
years was 8 1/2% in 1995, 7 1/4% in 1994, and 8 1/4% in 1993.

At  September  30,  1995 and 1994,  Accounts  Payable - related  party  included
approximately $4.5 million and $4.3 million,  respectively, of extended accounts
payable balances due Chugai Boyeki Company,  Ltd. The extended  accounts payable
balance at September 30, 1995 includes  approximately  $4.0 million of purchases
denominated in Japanese yen which bear interest at the related party's  internal
lending  rate  (4.25%  at  September  30,  1995).  The  remaining  balances  are
denominated  in U.S.  dollars and bear interest at their U.S.  bank's prime rate
(8.75% at September 30,1995).











                            - 32 -







NOTE 5.  Income Taxes



The components of income tax expense  (recovery) for the fiscal years  indicated
are as follows:


                         Current       Deferred         Total

                                                
        1995
     Federal        $       -       $     -         $       -
     State                                -                 -
     Foreign               80,000         -                80,000
                    -------------   ------------    -------------
                    $      80,000   $     -         $      80,000
                    =============   ============    =============


        1994
     Federal        $       -       $     -         $       -
     State                  -             -                 -
     Foreign               29,000         -                29,000
                    -------------   ------------    -------------
                    $      29,000   $     -         $      29,000
                    =============   ============    =============


        1993
     Federal        $      -        $     -         $      -
     State                 -              -                -
     Foreign               17,547         -                17,547
                    -------------   ------------    -------------
                    $      17,547   $     -         $      17,547
                    =============   ============    =============








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


                              1995                1994                1993
                              ----                ----                ----


                          Amount   Percent    Amount    Percent     Amount  Percent
                                                            
U.S. statutory tax rate   $(431,000)  34.0%   $  25,000   34.0 %   $(632,000) (34.0)%
U.S. net operating
  loss carryforward        532,000    42.0      (21,000) (28.3)      549,000   29.6
Foreign subsidiary
  operations               (42,000)   (3.3)       6,000    8.0        81,547   4.4
Officers' life insurance    17,000     1.3       17,000   22.8        17,000   0.9
Other                        4,000     0.3        2,000    2.6     $   2,000    -
                          --------   ------    --------   -----    ---------   ---
      Effective Tax Rate  $ 80,000     6.3%    $ 29,000   39.1%   $   17,547   0.9 %
                          ========   ======    ========   =====   ==========  ======













                             - 33-











The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  liabilities  at September  30, 1995 and 1994 are
presented below:

                                                     1995             1994
                                                     ----             ----
                                                             
Deferred tax assets:
  Deferred gain on sale and leaseback             $  259,000       $  371,000
  Inventory obsolescence and
    disposition reserves                             328,000          337,000
  Deferred compensation accruals                     221,000          243,000
  Allowance for doubtful
    accounts receivable                              177,000           95,000
  Net operating loss carryforwards                 1,943,000        1,352,000
  General business credit carryforwards              186,000          186,000
  Other                                                8,000            9,000
                                                  ----------       ----------
    Total deferred tax assets                      3,122,000        2,593,000
Less valuation allowance                          (3,034,000)      (2,501,000)
                                                  ----------       ----------
    Net deferred tax assets                           88,000           92,000
                                                  ----------       ----------

Deferred tax liabilities:
  Cash surrender value of officers'
    life insurance                                   65,000            54,000
  Rental income on sublease                           -                12,000
  Other                                              23,000            26,000
                                                 ----------       -----------
    Total deferred tax liabilities                   88,000            92,000
                                                 ----------       -----------
Net deferred tax assets and liabilities          $  -0-           $   -0-
                                                 ----------       -----------


At September 30, 1995,  the Company had net  operating  loss  carryforwards  for
federal income tax purposes of  approximately  $5,700,000 which are available to
offset future federal taxable income, if any, through 2010. The Company also had
general  business tax credit  carryforwards  for federal  income tax purposes of
approximately  $186,000  which are  available to reduce  future  federal  income
taxes, if any, through 2003. Pretax domestic and foreign (loss) income in fiscal
1995 amounted to approximately $(1,626,000) and $291,000, respectively.



























                            - 34 -







NOTE 6.  Long-Term Debt



Long-term debt is comprised of the following:
                                                   1995            1994
                                                   ----            ----
                                                              
Related party:
  Mortgage loan denominated in Japanese
  yen at a formula interest rate
 (6.1% and 7.4% at September 30, 1995
 and 1994) with annual installments of
 14,400,000 yen to December 1998              $  583,010         $  728,290

  Term loan with interest rate of 1%
  above the prevailing  prime rate
 (10.0% and 8.75% at September 30, 1995
 and 1994) due July 1998                       2,000,000          2,000,000
                                              ----------         ----------
                                               2,583,010          2,728,290
  Less installments due within one year          145,751            395,658
                                              ----------         ----------
                                              $2,437,259         $2,332,632

Banks and other:
  Revolving credit loan (see below)           $2,800,000         $4,500,000
  Capital lease obligations                      146,048              -
  Other                                           30,430             90,770
                                              ----------         ----------
                                               2,976,478          4,590,770
  Less installments due within one year           74,988            864,500
                                              ----------         ----------

                                              $2,901,490         $3,726,270
                                              ==========         ==========

     
In October 1993,  the Company  issued a $2,000,000  secured  promissory  note to
Chugai Boyeki Co., Ltd., a related  party.  The note is  subordinated  to senior
bank debt with regard to liens and interest under certain conditions. Subsequent
to year end, the Company amended the note to defer all scheduled installments to
July 1998.  Accordingly,  such amounts have been  classified as long-term in the
accompanying Consolidated Balance Sheets.

At September  30, 1995,  the Company was a party to a secured  Revolving  Credit
Agreement  with two banks which  provided for  aggregate  maximum  borrowings of
$2,800,000  subject to an  availability  formula  based on accounts  receivable.
Borrowings under the Credit  Agreement were due in October,  1995, with interest
at 3% above the banks' prime rate (11.75% at September 30,  1995),  and required
no compensating  balances.  At September 30, 1995, the Company was in default of
certain  financial  covenants  under  this  agreement.  Such debt was  repaid on
December  28,  1995  with the  proceeds  received  under a new two  year  credit
agreement with another bank which provides for maximum  borrowings of $3,250,000
through  June 30, 1996 and  $4,000,000  thereafter,  subject to an  availability
formula based on accounts  receivable and inventory  balances.  Borrowings under
the  agreement  bear  interest  at the bank's  prime  rate plus 1.25%  (9.75% at
December 27, 1995).

The bank debt contains restrictive covenants which, among other things,  require
the  Company to maintain  certain  levels of net worth,  earnings  and ratios of
interest  coverage and debt to net worth.  Borrowings under these agreements are
secured by substantially all assets of the Company.

Long-term  debt  maturing in each of the four years  subsequent to September 30,
1995  approximates  $221,000 in 1996,  $220,000 in 1997,  $4,973,000 in 1998 and
$145,000 in 1999, respectively.







                            - 35 -







At September  30, 1995,  future  minimum  annual  rental  commitments  under the
non-cancellable  capital  lease  obligations  were as follows:  $68,556 in 1996,
$68,556 in 1997, and $28,308 in 1998, which includes imputed interest of $12,235
in 1996, $6,355 in 1997 and $782 in 1998.

NOTE 7.  Foreign Operations

The Company operates one foreign entity, Vicon Industries (U.K.), Ltd., a wholly
owned   subsidiary   which  markets  and  distributes  the  Company's   products
principally within the United Kingdom and Europe.



The following summarizes certain information covering the Company's operations in the
U.S. and U.K. for fiscal years 1995, 1994, and 1993:

                                          1995              1994             1993
                                          ----              ----             ----
                                                                
Net sales
  U.S.                               $34,294,000         $39,342,000    $38,960,000
  U.K.                                 9,553,000           8,372,000      6,963,000
                                     -----------         -----------    -----------
    Total                            $43,847,000         $47,714,000    $45,923,000
Operating profit (loss)
  U.S.                               $  (827,000)        $   542,000    $(1,176,000)
  U.K.                                   573,000             271,000        135,000
                                     -----------         -----------    -----------
    Total                            $  (254,000)        $   813,000    $(1,041,000)
Identifiable assets
  U.S.                               $21,213,000         $23,388,000    $22,365,000
  U.K.                                 5,210,000           5,469,000      3,704,000
                                     -----------         -----------    -----------
    Total                            $26,423,000         $28,857,000    $26,069,000

Net assets-- U.K.                    $   711,000         $   499,000    $   418,000


U.S. sales include $7,987,000,  $8,358,000,  and $9,144,000 for export in fiscal
years 1995,  1994,  and 1993,  respectively.  Operating  profit (loss)  excludes
unrealized foreign exchange  gain/loss,  interest expense and income taxes. U.S.
assets include  $1,127,000,  $888,000,  and $826,000 in fiscal years 1995, 1994,
and 1993, respectively, of cash for general corporate use.

NOTE 8.  Stock Options and Stock Purchase Rights

Stock option plans include both incentive and  non-qualified  options covering a
total of 554,174  shares of common stock reserved for issuance to key employees,
including  officers  and  directors.  Such  amount  includes  a total of 200,000
options  reserved for issuance in 1994 under an Incentive  Stock Option Plan, as
well  as a total  of  50,000  options  reserved  for  issuance  in 1994  under a
Non-Qualified Stock Option Plan for Outside Directors.  Both of these plans were
approved by the Company's  shareholders in April 1994. All options are issued at
fair market value at the grant date and are exercisable in varying  installments
according to the plans.  There were  254,513 and 123,000  shares  available  for
grant at September  30, 1995 and 1994,  respectively.  As of September 30, 1995,
1994, and 1993, options  exercisable  pursuant to the plans amounted to 198,783,
268,054 and 291,738, respectively.













                            - 36 -









Changes in  outstanding  stock  options for the three years ended  September 30,
1995, are presented below:
                                             Shares      Price Range Per Share
                                                           
Balance-September 30, 1992                   312,256     $ 2.12   --   4.88

    Granted                                   23,482     $ 2.25   --   2.875
    Cancelled                                (22,564)    $ 2.12   --   2.875
                                             -------
Balance-September 30, 1993                   313,174     $ 2.12   --   4.88
                                             -------

    Granted                                  221,694     $ 1.88   --   --
    Cancelled                               (103,694)    $ 2.12   --   4.88
                                             -------
Balance-September 30, 1994                   431,174     $ 1.88   --   2.38
                                             -------

    Granted                                   25,000     $ 1.94   --   --
    Cancelled                               (156,513)    $ 1.88   --   2.25
                                             -------
Balance-September 30, 1995                   299,661     $ 1.88   --   2.38
                                             -------



In  November  1986,  the Board of  Directors  declared a  dividend  of one Stock
Purchase  Right for each share of common stock  outstanding on December 1, 1986.
In  addition,   385,715  Rights  were   distributed   with  certain  new  shares
subsequently  issued by the Company.  The Rights  entitle the holder to purchase
for  $15  one  share  of  common  stock  subject  to  adjustment  under  certain
conditions.  The Rights are  redeemable by the Company  until the  occurrence of
certain events at $.05 per Right.

NOTE 9.  Industry Segment and Major Customer

The Company operates in one industry and is engaged in the design,  manufacture,
assembly,  and  marketing of  closed-circuit  television  (CCTV)  equipment  and
systems for the CCTV segment of the security  products  industry.  The Company's
products  include all components of a video  surveillance  system such as remote
positioning devices,  cameras,  monitors,  video switchers,  housings,  mounting
accessories,  recording devices,  manual and motorized lenses,  controls,  video
signal  equipment,  and consoles for system  assembly.  No customer  represented
sales in excess of ten percent of consolidated  revenues during any of the three
fiscal years presented.

NOTE 10.  Commitments

In  January  1988,  the  Company  entered  into a sale and  leaseback  agreement
involving its  principal  operating  facility  (see Note 3). The ten-year  lease
provides for rent of $1,128,000 in the first year, increasing 4 percent annually
through 1998.

In November 1994, the Company entered into a sublease  agreement,  dated January
1, 1993,  with an affiliated  company of the landlord which provides for minimum
sublease payments to the Company of $120,000 in calendar year 1993;  $180,000 in
1994;  $240,000  in 1995 and  $300,000  per year from  January  1, 1996  through
January 19, 1998,  in exchange for the right to occupy a total of  approximately
25,000 sq. ft. of office and warehouse space in the Company's  primary operating
facility.  At the same time,  the Company  entered  into an  agreement  with its
landlord and  subtenant  whereby the Company has agreed to vacate its  principal
operating  facility  at  anytime  after  January  1995,  at  the  landlord's  or
subtenant's  option, and the landlord has agreed to release the Company from its
future lease obligations in consideration of a lease termination  payment by the
Company to the landlord of  $1,000,000.  Such option,  if exercised,  would also
require the  landlord to provide  the  Company  with at least six months  notice
prior to the required vacate date. The lease termination payment will be reduced
by $27,778  for each month  after  January  31,  1995 that the  Company  remains
obligated under the primary lease. Should the landlord or subtenant exercise its
option,  the potential  charge to earnings will consist of relocation  costs and
the write-off of abandoned leasehold improvements. The lease termination payment
will be  substantially  offset  by the  then  remaining  carrying  value  of the
deferred sale and leaseback gain.


                            - 37 -







Additionally,  the Company occupies certain other facilities, or is contingently
liable,  under long-term  operating leases which expire at various dates through
1998. The leases, which cover periods from one to four years,  generally provide
for renewal options at specified rental amounts.  The aggregate  operating lease
commitment  (net of sublease  rental) at September 30, 1995 was $2,406,000  with
minimum  rentals  for  the  fiscal  years  shown  as  follows:   1996--$900,000;
1997--$1,121,000; 1998--$385,000.

The  Company is a party to  employment  agreements  with four  executives  which
provide  for,  among other  things,  the payment of  compensation  if there is a
change in control (as defined in the agreements). The contingent liability under
these  change in control  provisions  at  September  30, 1995 was  approximately
$1,485,000.  The total  compensation  payable under these agreements  aggregated
$1,675,000  at  September  30,  1995.  The  Company  is also a party to  insured
deferred  compensation  agreements  with two  retired  officers.  The  aggregate
remaining compensation payments of approximately  $1,114,000 as of September 30,
1995 are subject to the individuals adherence to certain non-compete convenants,
and are payable over a ten year period commencing upon retirement.

Sales to the  Company's  U.K.  subsidiary  are  denominated  in  British  pounds
sterling.  The  Company  attempts  to minimize  its  currency  exposure on these
intercompany  sales through the purchase of forward exchange  contracts to cover
unpaid  receivables.  These  contracts  generally  involve  the  exchange of one
currency for another at a future date and specified  exchange rate. At September
30, 1995, the Company had approximately $872,000 of outstanding forward exchange
contracts to sell British  pounds.  Such  contracts  expire at varying dates and
exchange rates through December 27, 1995.

The Company's  purchases of Japanese sourced products through Chugai Boyeki Co.,
Ltd., a related party,  are  denominated in Japanese yen. At September 30, 1995,
Chugai had purchased,  on the Company's  behalf,  forward exchange  contracts to
purchase  approximately  380 million  Japanese yen to hedge the currency risk on
accounts payables  denominated in Japanese yen. Such contracts expire at varying
dates and exchange rates through June 1996.































                            - 38 -









NOTE 11:  Related Party Transactions

As of September 30, 1995 and 1994, Chugai Boyeki Company,  Ltd. ("Chugai") owned
548,715  shares of the  Company's  common stock (19.9% of the total  outstanding
shares).  The  Company,  which has been  conducting  business  with  Chugai  for
approximately 16 years, imports certain finished products and components through
Chugai and also sells its products to Chugai who resells the products in certain
Asian and European markets.  The Company purchased  approximately  $11.6, $14.1,
and $14.6 million of products and  components  from Chugai in fiscal years 1995,
1994, and 1993, respectively,  and the Company sold $3.4, $3.5, and $4.5 million
of product to Chugai for  distribution  in fiscal  years 1995,  1994,  and 1993,
respectively.  At September 30, 1995 and 1994, the Company owed $6.9 million and
$5.8  million,  respectively,  to Chugai and Chugai owed  $92,000 and  $157,000,
respectively,  to the Company resulting from purchases of products.  The amounts
owed to Chugai  are  secured by a  subordinated  lien on  substantially  all the
Company's assets. During fiscal 1989, Chugai made a mortgage loan to the Company
in the amount of  $1,026,000  to  partially  finance the  construction  of a new
sales/distribution facility in the U.K. In October 1993, the Company borrowed $2
million from Chugai under a promissory note agreement.  See Note 6 for a further
discussion of this transaction.

As of  September  30, 1995,  Mr. Chu S. Chun  controlled  168,957  shares of the
Company's  common stock (6.1% of the total  outstanding  shares).  Mr. Chun owns
Chun Shin Industries,  Inc., the Company's 50% Korean joint venture partner, and
Chun Shin Electronics. (CSE) which purchases product from the joint venture (see
Note 2). During 1994, the Company entered into a supplier  agreement with I.I.I.
Companies,  Inc. (I.I.I.),  a U.S. based company controlled by Mr. Chun, whereby
I.I.I.  arranges the  importation  and provides  short term financing on all the
Company's product purchases from Chun Shin Electronics, Inc. During fiscal years
1995 and 1994, the Company purchased approximately $5.1 million and $3.1 million
of  products  from  I.I.I.  under this  agreement.  Further,  the  Company  sold
approximately  $900,000 and $1.1 million of its products to I.I.I. during fiscal
years 1995 and 1994,  respectively.  At September 30, 1995 and 1994, I.I.I. owed
the Company approximately $422,000 and $289,000, respectively.




























                            - 39 -









            VICON INDUSTRIES, INC. AND SUBSIDIARIES
                   QUARTERLY FINANCIAL DATA

(Unaudited)


                                                                Net
                                                              Earnings
  Quarter          Net            Gross           Net           (Loss)
   Ended          Sales          Profit      Profit (Loss)    Per Share
                                                   
Fiscal 1995
December       $11,828,000      $2,698,000    $    16,000     $   .01
March           10,952,000       2,351,000       (467,000)       (.17)
June            10,287,000       2,247,000       (540,000)       (.20)
September       10,780,000       2,250,000       (356,000)       (.13)
               -----------      ----------    -----------     -------
  Total        $43,847,000      $9,546,000    $(1,347,000)    $  (.49)
               ===========      ==========    ===========     =======



Fiscal 1994
December       $11,617,000      $2,529,000    $   (92,000)    $  (.03)
March           12,326,000       2,694,000         34,000         .01
June            12,005,000       2,742,000         31,000         .01
September       11,766,000       2,749,000         72,000         .03
               -----------     -----------    -----------     -------
 Total         $47,714,000     $10,714,000    $    45,000     $   .02
               ===========     ===========    ===========     =======







The Company has not declared or paid cash  dividends on its common stock for any
of the foregoing  periods.  Additionally,  certain loan agreements  restrict the
payment of any cash dividends in future periods.

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
























                             - 40 -









                                                          SCHEDULE II




            VICON INDUSTRIES, INC. AND SUBSIDIARIES

               VALUATION AND QUALIFYING ACCOUNTS


        Years ended September 30, 1995, 1994, and 1993



                              Balance at   Charged to              Balance
                              beginning    costs and               at end
     Description              of period    expenses    Deductions  of period
                                                      
Reserves and allowances
  deducted from asset
  accounts:

Allowance for uncollectible
  accounts:


September 30, 1995            $309,000     $381,000    $148,000   $542,000
                              ========     ========    ========   ========

September 30, 1994            $295,000     $180,000    $166,000   $309,000
                              ========     ========    ========   ========

September 30, 1993            $303,000     $181,000    $189,000   $295,000
                              ========     ========    ========   ========































                            - 41 -










                          SIGNATURES


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

VICON INDUSTRIES, INC.

By Kenneth M. Darby          By Arthur D. Roche           By John M. Badke
   -------------------------    -------------------------    -------------------
   Kenneth M. Darby             Arthur D. Roche              John M. Badke
   President                    Executive Vice President     Controller
   (Chief Executive Officer)    (Chief Financial Officer)    (Chief Acctg.Offr.)

January 12, 1996

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

VICON INDUSTRIES, INC.


Donald N. Horn                                         January 12, 1996
- ---------------------                                  ----------------
Donald N. Horn            Chairman of the Board        Date

Kenneth M. Darby          Director                     January 12, 1996
- ---------------------                                  ----------------
Kenneth M. Darby                                       Date

Arthur D. Roche           Director                     January 12, 1996
- ---------------------                                  ----------------
Arthur D. Roche                                        Date

Arthur V. Wallace         Director                     January 12, 1996
- ---------------------                                  ----------------
Arthur V. Wallace                                      Date

Peter F. Barry                                         January 12, 1996
- ---------------------                                  ----------------
Peter F. Barry            Director                     Date

Milton F. Gidge                                        January 12, 1996
- ---------------------                                  ----------------
Milton F. Gidge           Director                     Date

Michael D. Katz                                        January 12, 1996
- ---------------------                                  ----------------
Michael D. Katz           Director                     Date

Peter F. Neumann                                       January 12, 1996
- ---------------------                                  ----------------
Peter F. Neumann          Director                     Date

W. Gregory Robertson                                   January 12, 1996
W. Gregory Robertson      Director                     Date

Kazuyoshi Sudo                                         January 12, 1996
Kazuyoshi Sudo            Director                     Date

 






                            - 42 -







                          SIGNATURES

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

VICON INDUSTRIES, INC.


By ------------------------ By ------------------------ By ---------------------
   Kenneth M. Darby            Arthur D. Roche            John M. Badke
   President                   Executive Vice President   Controller
   (Chief Executive Officer)   (Chief Financial Officer)  (Chief Acctg. Officer)

January 12, 1996

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

VICON INDUSTRIES, INC.


                                                       January 12, 1996
Donald N. Horn            Chairman of the Board        Date


                          Director                     January 12, 1996
Kenneth M. Darby                                       Date


                          Director                     January 12, 1996
Arthur D. Roche                                        Date


                          Director                     January 12, 1996
Arthur V. Wallace                                      Date


                                                       January 12, 1996
Peter F. Barry            Director                     Date


                                                       January 12, 1996
Milton F. Gidge           Director                     Date


                                                       January 12, 1996
Michael D. Katz           Director                     Date


                                                       January 12, 1996
Peter F. Neumann          Director                     Date


                                                       January 12, 1996
W. Gregory Robertson      Director                     Date


                                                       January 12, 1996
Kazuyoshi Sudo            Director                     Date


                            - 42 -