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, 1999                               Commission File No.  1-7939
- ----------------------------------------------                       -------


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


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

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

Registrant's telephone number, including area code:            (516) 952-2288
- -------------------------------------------------------------------------------

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

                                            None

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


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

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

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

                               Yes    X        No

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


The  aggregate  market  value of  Common  Stock  held by  non-affiliates  of the
registrant as of December 15, 1999 was approximately $24,700,000.

The number of shares outstanding of the registrant's Common Stock as of December
15, 1999 was 4,586,512.





                                           PART I
ITEM 1 - BUSINESS

General

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

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

Products

The Company's  product line  consists of  approximately  600 products,  of which
about a third represent model variations. The Company's product line consists of
various  elements of a video  system,  including  video  cameras,  display units
(monitors), video recorders, switching equipment for video distribution, digital
video and signal  processing units (which perform  character  generation,  video
encoding,  multi screen display,  video insertion,  intrusion detection,  source
identification  and alarm  processing),  motorized  zoom lenses,  remote robotic
cameras,  system  controls,  environmental  camera  enclosures  and consoles for
system  assembly.  In August 1999, the Company acquired  TeleSite  U.S.A.,  Inc.
("TeleSite"),  which  designs,  produces  and sells  remote  video  surveillance
systems.  The Company intends to substantially  increase the product development
efforts of TeleSite in order to maximize the potential of its core digital video
compression technology.  The Company provides a full 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,  the
Company at times produces to specification or will modify an existing product to
meet a customer's  requirements.  The Company's products range in price from $10
for a simple  camera  mounting  bracket to  approximately  one hundred  thousand
dollars  (depending  upon  configuration)  for a large digital control and video
switching system.

                                       - 2 -



Marketing

The Company's marketing  emphasizes  engineered CCVS solutions which incorporate
system  design,  project  management  and  technical  training and support.  The
Company markets its products  through  industry trade shows  worldwide,  product
brochures and catalogues, direct mailings to existing and prospective customers,
product videos,  in-house  training  seminars for customers and end users,  road
shows which preview new systems and system components,  and advertising  through
trade and end user magazines and the Company's  internet web site. The Company's
products are sold principally to approximately 2,000 independent dealers, system
integrators  and  distributors.  Sales  are  made  principally  by  field  sales
engineers,    independent   sales    representatives    and   customer   service
representatives.  The Company's  sales effort is supported by in-house  customer
service  and  technical  support  groups  which  provide  product   information,
application engineering,  design detail, field project management,  and hardware
and software technical support.

The  Company's  products  are  employed in video  system  installations  by: (1)
commercial and industrial users, such as office buildings, manufacturing plants,
warehouses,  apartment complexes, shopping malls and retail stores; (2) federal,
state,  and  local  governments  for  national  security   purposes,   municipal
facilities,  prisons, and military  installations;  (3) financial  institutions,
such as banks, clearing houses,  brokerage firms and depositories,  for security
purposes; (4) transportation departments for highway traffic control, bridge and
tunnel monitoring, and airport, subway, bus and seaport surveillance; (5) gaming
casinos, where video surveillance is often mandated by local regulation; and (6)
health care facilities,  such as hospitals,  particularly  psychiatric wards and
intensive  care  units.  In fiscal 1999 and 1998,  indirect  sales to the United
States  Postal  Service  under a national  supply  contract  approximated  $22.7
million and $12.0 million, respectively.

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

International Sales

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






                                           - 3 -



Direct export sales and sales from the Company's foreign  subsidiaries  amounted
to $15.4  million,  $19.0  million  and  $18.7  million  or 21%,  30% and 36% of
consolidated  net sales in fiscal  years  1999,  1998,  and 1997,  respectively.
Export  sales are  generally  made  through  a wholly  owned  subsidiary,  Vicon
Industries   Foreign  Sales   Corporation,   a  tax  advantaged   foreign  sales
corporation.  The Company's principal foreign markets are Europe and the Pacific
Rim,  which together  accounted for  approximately  85 percent of  international
sales in fiscal 1999.  Since fiscal 1998, the Company has experienced a decrease
in demand  for its  products  in  certain  Asian  and  European  countries,  due
principally  to the  deterioration  of local  economies.  For  more  information
regarding  foreign  operations,  see Note 8 of Notes to  Consolidated  Financial
Statements included in Item 14.

Competition

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

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

Research and Development

The Company's  research and  development  ("R&D") is focused on new and improved
CCVS and system components.  In recent years, a trend of product development and
demand  within the video  security and  surveillance  market has been toward the
application of digital technology,  specifically toward the compression, storage
and display of digitized video signals.  As the demands of the Company's  target
market segment requires the Company to keep pace with changes in technology, the
Company intends to focus its R&D effort in these developing  areas. R&D projects
are chosen and  prioritized  based on direct  customer  feedback,  the Company's
analysis  as to the needs of the  marketplace  and  technological  advances  and
marketing research.

The  Company  employs a total of 43  engineers  in the  following  areas:  12 in
software development, 10 in mechanical design, 9 in manufacturing/testing and 12
in electrical and circuit design.  R&D expenditures have averaged  approximately
4% of net sales for each of the past three years.

                                           - 4 -



Source and Availability of Raw Materials

The Company is substantially  dependent upon outside manufacturers and suppliers
to  manufacture  and assemble its products and will  continue to be dependent on
such entities in the future. In fiscal 1999,  approximately 13% of the Company's
purchases of components and finished  products were from Chun Shin  Electronics,
Inc. ("CSE"), a 34% owned South Korean company (see Item 13).  Additionally,  in
1999,  the Company  purchased  approximately  13% of its components and finished
products from CBC Company,  Ltd., a supplier and sourcing  agent for the Company
(see  Item  13).  The  Company's   relationships  with  outside   manufacturers,
assemblers  and  suppliers  are  generally  not  covered  by formal  contractual
agreements.

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

Intellectual Property

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

Inventories

The Company carries  substantial  finished goods inventory  levels to respond to
unanticipated  customer demand,  since most sales are to installing  dealers and
contractors  who  normally  do not carry  large  inventory  stocks.  The Company
principally  builds  inventory  to known and  anticipated  customer  demand.  In
addition to normal safety stock levels,  certain additional inventory levels are
maintained  for products with long purchase and  manufacturing  lead times.  The
Company has also increased its raw material and work-in-process  inventory as it
has shifted  certain of its  production  from  contract  manufacturers  to labor
subcontractors.  The Company  believes  that it is important  to carry  adequate
inventory  levels of parts,  components  and  products to avoid  production  and
delivery delays that detract from its sales effort.







                                           - 5 -



Backlog

The backlog of orders  believed to be firm as of September 30, 1999 and 1998 was
approximately  $11.3  million  and  $12.4  million,  respectively.   Orders  are
generally cancelable without penalty at the option of the customer.  The Company
prefers that its backlog of orders not exceed its ability to fulfill such orders
on a timely basis,  since  experience  shows that long delivery  schedules  only
encourage the Company's customers to look elsewhere for product availability.

Employees

At September 30, 1999, the Company employed 252 full-time  employees,  of whom 7
are officers, 61 administrative,  101 in sales and technical service capacities,
42 in  engineering,  and 41 production  employees.  At September  30, 1998,  the
Company employed 217 persons. There are no collective bargaining agreements with
any of the Company's  employees and the Company considers its relations with its
employees to be good.


ITEM 2 - PROPERTIES

The Company owns and operates an 80,000 square-foot facility located at 89 Arkay
Drive, Hauppauge, New York, which it purchased in January 1998. The Company also
owns and operates a 14,000 square-foot sales,  service and warehouse facility in
southern  England which services the U.K. and Europe.  In addition,  the Company
operates,  under  short-term  leases,  sales  offices in  Atlanta,  Georgia  and
Zaventem,  Belgium.  The  Company  also  leases  sales,  service  and  warehouse
facilities in Tenafly, New Jersey; Yavne, Israel; Hong Kong and Shanghai, China.


ITEM 3 - LEGAL PROCEEDINGS

None


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

None












                                       - 6 -





                                          PART II


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

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

          Quarter
           Ended            High        Low

          Fiscal 1999
          December          8-13/16     4-5/8
          March             9-9/16      6-3/4
          June              10-3/8      6-1/2
          September         9-7/16      6-3/4

          Fiscal 1998
          December          8-11/16     5-9/16
          March             13-15/16    6-3/16
          June              12-1/8      6-3/16
          September         9-1/4       6




The last sale  price of the  Company's  Common  Stock on  December  15,  1999 as
reported  on AMEX was $5-3/8 per share.  As of  December  15,  1999,  there were
approximately 300 shareholders of record.

The Company has never  declared or paid cash  dividends  on its Common Stock and
anticipates  that any  earnings  in the  foreseeable  future will be retained to
finance the growth and development of its business.  In addition,  the Company's
bank credit  agreements  prohibit  the payment of cash  dividends  on its Common
Stock.















                                              - 7 -







ITEM 6 - SELECTED FINANCIAL DATA




FISCAL YEAR                1999        1998        1997      1996       1995
                           ----        ----        ----      ----       ----

                                 (in thousands, except per share data)

Net sales                $73,414     $63,310     $51,519   $43,191    $43,847
Gross profit              24,699      20,832      14,475    10,957      9,546
Income (loss) before
  income taxes             7,442       5,810       1,647       385     (1,267)
Net income (loss)          4,760       5,810       1,565       300     (1,347)
Earnings (loss) per share:
  Basic                     1.05        1.61         .56       .11       (.49)
  Diluted                   1.01        1.50         .52       .11       (.49)
Total assets              49,899      44,386      31,200    28,085     26,423
Long-term debt             5,799       7,002       8,344     6,429      5,339
Working capital           29,049      27,642      15,351    12,064     10,721
Property, plant and
  equipment (net)          8,053       7,137       3,492     3,034      3,262






























                                      - 8 -






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

RESULTS OF OPERATIONS

Fiscal Year 1999 Compared with 1998

Net sales for 1999 increased $10.1 million or 16% to $73.4 million compared with
$63.3 million in 1998. The sales growth was experienced  principally in the U.S.
as domestic sales increased $13.7 million or 31% to $58.0 million principally as
a result of  increased  system  sales  supplied  under a contract  with the U.S.
Postal Service.  International  sales decreased 19% to $15.4 million principally
as a result of the discontinuation of sales to a private label European reseller
and lower sales in Asia.  The backlog of  unfilled  orders was $11.3  million at
September 30, 1999 compared with $12.4 million at September 30, 1998.

Gross profit  margins for 1999  increased to 33.6%  compared with 32.9% in 1998.
The margin  improvement  was  primarily  the result of a favorable  sales mix of
higher  margin  products,   lower  procurement  costs  and  greater  fixed  cost
absorption associated with the sales growth.

Operating  expenses for 1999 were $16.8  million or 22.9% of net sales  compared
with $14.0  million or 22.1% of net sales in 1998.  The  increase  in  operating
expenses was principally the result of higher selling  expenses  associated with
the sales growth.

Operating  income  increased to $7.9 million for 1999 compared with $6.9 million
for 1998 principally as a result of increased sales.

Interest  expense  decreased  $515,000 to $592,000 for 1999  compared  with $1.1
million in 1998 as $9.3 million of interest-bearing  debt was repaid in May 1998
with the net proceeds from a secondary stock offering.

Income tax expense for 1999 was $2.7 million, or a 36% effective tax rate. There
was no income tax  expense for 1998 due to the  utilization  of  available  U.S.
federal and state net operating tax loss  carryforwards and the reinstatement of
previously reserved deferred income tax assets.

As a result of the  foregoing,  net income  decreased  to $4.8  million for 1999
compared  with net income of $5.8  million for 1998.  However,  results for 1998
benefitted  from the utilization of net operating tax loss  carryforwards  which
affect the  comparability of operating  results.  Assuming that income taxes had
been incurred in 1998 at the same  effective tax rate as in 1999, net income for
1998 would have been $3.7 million  ($.96 per share  diluted)  compared with $4.8
million ($1.01 per share diluted) reported for 1999.







                                           - 9 -






                            MANAGEMENT'S DISCUSSION AND ANALYSIS


RESULTS OF OPERATIONS

Fiscal Year 1998 Compared with 1997

Net sales for 1998 increased $11.8 million or 23% to $63.3 million compared with
$51.5 million in 1997. The sales growth was experienced  principally in the U.S.
as domestic sales increased $11.5 million or 35% to $44.3 million principally as
a result of system sales supplied under a contract with the U.S.  Postal Service
entered into in July 1997 and sales from a new line of dome  cameras  introduced
in  February  1997.   International   sales   increased  2%  to  $19.0  million.
International  growth was  limited as a result of lower  sales in Asia offset by
higher sales in Europe, including sales to a private label reseller. The backlog
of unfilled  orders was $12.4  million at September  30, 1998 compared with $7.0
million at September 30, 1997.

Gross profit  margins for 1998  increased to 32.9%  compared with 28.1% in 1997.
The margin  improvement  was  primarily  the result of a favorable  sales mix of
higher  margin  products,   lower  procurement  costs  and  greater  fixed  cost
absorption associated with the sales growth.

Operating  expenses for 1998 were $14.0  million or 22.1% of net sales  compared
with $11.7  million or 22.8% of net sales in 1997.  The  increase  in  operating
expenses was principally the result of higher selling  expenses  associated with
the sales growth and profit related bonus expense.

Operating  income rose to $6.9 million for 1998  compared  with $2.8 million for
1997 as a result of increased sales, higher gross margins and greater absorption
of fixed operating expenses.

Interest  expense  decreased  slightly to $1.1  million in 1998.  Such  decrease
occurred  subsequent to the public offering as $9.3 million of interest  bearing
debt was repaid.

There was no income tax expense for 1998 due to the full  utilization  of a U.S.
net  operating  loss  carryforward  (NOL) and the  reinstatement  of  previously
reserved  deferred income tax assets.  Beginning with the first quarter of 1999,
the Company will incur income taxes at a normal effective rate. In 1997,  income
tax expense was $82,000 relating  primarily to foreign  subsidiary  income. As a
result of the foregoing,  net income increased to $5.8 million for 1998 compared
with net income of $1.6 million for 1997.









                                           - 10 -





                            MANAGEMENT'S DISCUSSION AND ANALYSIS

LIQUIDITY AND FINANCIAL CONDITION

Net  cash  provided  by  operating  activities  was  $2.2  million  for 1999 due
primarily to the $4.8 million net income  reported for the year,  offset in part
by an increase in inventories to support higher sales activity. Net cash used in
investing  activities  was $3.8 million for 1999 due  primarily to the Company's
acquisition of TeleSite U.S.A.,  Inc. for $2.1 million,  the expenditure of $1.0
million for expansion of the Company's  principal  operating  facility and other
general  capital  expenditures.  Net cash used in financing  activities was $1.2
million due primarily to the scheduled repayments of U.S. bank term and mortgage
loans and a decrease in  borrowings  under the  Company's  short-term  revolving
credit  agreement.  As a result of the  foregoing,  the net decrease in cash was
$2.9 million for 1999 after the nominal  effect of exchange  rate changes on the
cash position of the Company.

In July 1998, the Company entered into a $14 million unsecured  revolving credit
and term loan  agreement  with a bank.  Such  agreement  includes a $7.5 million
revolving  credit facility that expires in July 2002, with an option to increase
the facility to $9.5 million at any time through July 2000. Borrowings under the
facility  bear  interest at the bank's prime rate minus 2% or, at the  Company's
option, LIBOR plus 90 basis points (6.25% and 6.30%, respectively,  at September
30, 1999).  At September  30, 1999,  there were no revolving  credit  borrowings
outstanding under this agreement. The agreement also provides for a $4.5 million
five-year term loan payable in equal monthly installments through July 2003 with
interest at 6.74%.

The Company  maintains a bank  overdraft  facility  of 600,000  Pounds  Sterling
(approximately   $990,000)  in  the  U.K.  to  support  local  working   capital
requirements  of Vicon  Industries  Limited.  At September 30, 1999,  borrowings
under this facility amounted to approximately $375,000.

In October 1999, the Company entered into a $1.2 million mortgage loan agreement
with its bank to finance the expansion of its principal operating facility.  The
loan is payable in equal monthly  principal  installments  through January 2008,
with a $460,000  payment due at the end of the term.  The loan bears interest at
the bank's prime rate minus 160 basis points or, at the Company's option,  LIBOR
plus 100 basis  points  and  contains  the same  covenants  as  included  in the
existing mortgage loans.

The Company  believes that cash flow from  operations and funds  available under
its credit  agreements  will be  sufficient to meet its  anticipated  operating,
capital  expenditures and debt service requirements for at least the next twelve
months.

Year 2000

The Company's  software-based products have been tested for year 2000 compliance
and the Company  believes  that such  products  are year 2000  compatible.  With
respect to its own computer  operating  systems,  the Company has  completed the
upgrade  of  its  principal  operating  computer  software  to the  most  recent
available  revisions  sold by its software  suppliers,  which the suppliers have
represented to be year 2000 compliant. The Company believes that such upgrades

                                           - 11 -


will solve those year 2000 problems  that could affect its  operating  software.
The costs for such  upgrades  were not  material.  It is possible  that  certain
computer  systems or software  products of the Company's  customers or suppliers
may experience year 2000 problems and that such problems could adversely  affect
the  Company.  The  Company  continues  to assess  the  status of its  principal
suppliers'  year 2000  readiness and their plans to address  problems that their
computer  systems may face in correctly  processing date information as the year
2000 approaches.  However, since the ultimate success of the Company's customers
and suppliers to become  compliant is largely outside of the Company's  control,
no assurances can be made that the Company will be unaffected by the year 2000.

Should the Company's suppliers fail to achieve year 2000 compliance,  the supply
of product to the Company may be interrupted  resulting in possible lost revenue
to the Company due to its inability to supply finished product to its customers.
If  such  interruptions  are  prolonged,   the  Company  will  seek  alternative
suppliers.  However, delays may occur which could have a material adverse effect
on the Company.


New Accounting Standard Not Yet Adopted

In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments  and Hedging  Activity."  This statement  establishes  comprehensive
accounting  and  reporting  standards  for  derivative  instruments  and hedging
activities.  In June 1999, the FASB issued SFAS No. 137,  deferring the required
implementation  of SFAS No. 133. This SFAS will be adopted by the Company in the
first quarter of fiscal 2001.  Implementation  of this statement is not expected
to affect the Company's financial position or results of operations.

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.

Japanese   sourced   products   denominated   in  Japanese  yen   accounted  for
approximately  9% and  11%  of  product  purchases  in  fiscal  1999  and  1998,
respectively. In 1999, the U.S. dollar had significantly weakened in relation to
the yen, resulting in increased costs for such products. The Company attempts to
minimize  its  currency  exposure on these  purchases  through  the  purchase of
foreign exchange contracts. 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.

Sales by the  Company's  U.K.  based  subsidiary to customers in Europe are
made in pounds sterling and euros. In fiscal 1999, approximately $4.0 million of
products were sold by the Company to its U.K. based  subsidiary for resale.  The
U.S.  dollar was relatively  stable against the pound sterling in 1999. In years
when the pound weakened  significantly against the U.S. dollar, the cost of U.S.
sourced  product  sold by this  subsidiary  increased.  The Company  attempts to
minimize its currency  exposure on  intercompany  sales  through the purchase of
forward exchange contracts.

                                           - 12 -


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

Market Risk Factors

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

The Company  enters into forward  exchange  contracts to hedge  certain  foreign
currency  exposures  and  minimize the effect of such  fluctuations  on reported
earnings and cash flow (see "Foreign  Currency  Activity" and Note 1 "Derivative
Instruments"  and "Fair  Value of  Financial  Instruments"  to the  accompanying
financial  statements).  At September 30, 1999, the Company's  foreign  currency
exchange risks included a $1.8 million intercompany  accounts receivable balance
due from the  Company's  U.K.  based  subsidiary  and a  $534,000  Japanese  Yen
denominated  trade accounts payable liability due to inventory  suppliers.  Such
assets and  liabilities  are short term and will be settled in fiscal 2000.  The
following  sensitivity  analysis assumes an instantaneous  10% change in foreign
currency  exchange  rates from year-end  levels,  with all other  variables held
constant.

At  September  30,  1999, a 10%  strengthening  or weakening of the U.S.  dollar
versus the  British  Pound  would  result in a $179,000  decrease  or  increase,
respectively,  in the intercompany  accounts  receivable  balance.  Such foreign
currency  exchange risk at September 30, 1999 has been  substantially  hedged by
forward exchange  contracts.  A 10%  strengthening of the U.S. dollar versus the
Japanese Yen would result in a $49,000  decrease in the trade  accounts  payable
liability,  while a 10%  weakening  of the  dollar  would  result  in a  $59,000
increase in such liability.

At September 30, 1999, the Company had $6.2 million of outstanding floating rate
bank debt and  corresponding  interest rate swap  agreements  which  effectively
convert the  foregoing  floating  rate debt to stated  fixed rates (see "Note 7.
Long-Term Debt" to the accompanying financial statements). Thus, the Company has
substantially no net interest rate exposures on these instruments.

Inflation

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






                                           - 13 -



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

Statements in this Report on Form 10-K and other  statements made by the Company
or its representatives that are not strictly historical facts including, without
limitation,  statements  included  herein  under  the  captions  "Liquidity  and
Financial Condition" and "Year 2000" are "forward-looking" statements within the
meaning of the Private  Securities  Litigation Reform Act of 1995 that should be
considered  as  subject to the many  risks and  uncertainties  that exist in the
Company's operations and business  environment.  The forward-looking  statements
are based on  current  expectations  and  involve a number of known and  unknown
risks and uncertainties that could cause the actual results,  performance and/or
achievements  of the  Company  to differ  materially  from any  future  results,
performance  or  achievements,   express  or  implied,  by  the  forward-looking
statements.  Readers  are  cautioned  not  to  place  undue  reliance  on  these
forward-looking  statements,  and that in light of the significant uncertainties
inherent in forward-looking  statements, the inclusion of such statements should
not be regarded as a representation  by the Company or any other person that the
objectives or plans of the Company will be achieved. The Company also assumes no
obligation to update its  forward-looking  statements or to advise of changes in
the assumptions and factors on which they are based.

ITEM 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






















                                           - 14 -





                                          PART III

ITEM 10 - DIRECTORS AND OFFICERS OF THE REGISTRANT

The Directors and Officers of the Company are as follows:

           Name              Age                Position
      Kenneth M. Darby        53     Chairman of the Board, President and
                                      Chief Executive Officer
      John M. Badke           40     Vice President, Finance and Chief
                                       Financial Officer
      John L. Eckman          50     Vice President, Sales
      Robert D. Grossman      39     Vice President, Customer and
                                       Technical Services
      Peter A. Horn           44     Vice President, Operations
      Yacov A. Pshtissky      48     Vice President, Technology and Development
      Chu S. Chun             64     Director
      Milton F. Gidge         70     Director
      Peter F. Neumann        65     Director
      W. Gregory Robertson    55     Director
      Arthur D. Roche         61     Director
      Kazuyoshi Sudo          57     Director



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


Kenneth M. Darby - Chairman of the Board, President and Chief Executive Officer.
Mr.  Darby has  served as  Chairman  of the Board  since  April  1999,  as Chief
Executive  Officer since April 1992 and as President  since October 1991. He has
served as a  director  since  1987.  Mr.  Darby also  served as Chief  Operating
Officer and as Executive Vice President,  Vice President,  Finance and Treasurer
of the Company. He joined the Company in 1978 as Controller after more than nine
years at Peat Marwick  Mitchell & Co., a public  accounting  firm.  Mr.  Darby's
current term on the Board ends in April 2002.

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

John L. Eckman - Vice  President,  Sales.  Mr.  Eckman has been Vice  President,
Sales since April 1999. He joined the Company in August 1995 as Eastern Regional
Manager and was promoted to Vice  President,  U.S. Sales in July 1996.  Prior to
joining the Company,  he was Director of Field  Operations for Cardkey  Systems,
Inc., an access control security products manufacturer for which he was employed
for 12 years.


                                           - 15 -


Robert D. Grossman - Vice President,  Customer and Technical Services.  Mr.
Grossman has been Vice  President,  Customer and Technical  Services  since June
1999. He joined the Company in 1996 as Director of Technical Services.  Prior to
joining the Company,  he was Senior Project Manager for Sensormatic  Electronics
Corporation,  a CCTV and electronic article surveillance products  manufacturer,
for which he was employed for 6 years.

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

Yacov A. Pshtissky - Vice President,  Technology and Development.  Mr. Pshtissky
has been  Vice  President,  Technology  and  Development  since  May  1990.  Mr.
Pshtissky was Director of Electrical Product Development from March 1988 through
April 1990. Prior to that time he was an Electrical Design Engineer.

Chu S. Chun - Director.  Mr. Chun has been a director of the Company  since
April 1998.  He has been the  President of CSI,  Chairman of the Board and Chief
Executive Officer of International Industries,  Inc. ("I.I.I.") and President of
Chun Shin  Electronics,  Inc.  since at least  1988 (see  Item 13).  Mr.  Chun's
current term on the Board ends in April 2001.

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

Peter F.  Neumann -  Director.  Mr.  Neumann  has been a director of the Company
since 1987.  He is the retired  President  of  Flynn-Neumann  Agency,  Inc.,  an
insurance brokerage firm. Since 1978, Mr. Neumann has been serving as a director
of Reliance Federal Savings Bank.
Mr. Neumann's current term on the Board ends in April 2000.

W.  Gregory  Robertson  -  Director.  Mr.  Robertson  has been a director of the
Company  since 1991.  He is  President  of TM Capital  Corporation,  a financial
services company which he founded in 1989. From 1985 to 1989, he was employed by
Thomas  McKinnon  Securities,  Inc.  as head of  investment  banking  and public
finance. Mr. Robertson's current term on the Board ends in April 2001.









                                           - 16 -



Arthur D. Roche - Director.  Mr. Roche has been a director of the Company  since
1992. He served as Executive Vice President and  co-participant in the Office of
the  President of the Company from August 1993 until his  retirement in November
1999.  For the six months  prior to that time,  Mr.  Roche  provided  consulting
services to the Company.  In October  1991,  Mr.  Roche  retired as a partner of
Arthur Andersen & Co., an international accounting firm which he joined in 1960.
His current term on the Board ends in April 2002.

Kazuyoshi  Sudo - Director.  Mr.  Sudo has been a director of the Company  since
1987. Mr. Sudo is Chief Executive  Officer of CBC (America) Corp., a distributor
of  electronic,  chemical  and  optical  products.  From  1981 to  1996,  he was
Treasurer  of such  company.  He has also been a director of CBC  Company,  Ltd.
since 1997. Mr. Sudo's current term on the Board ends in April 2000.

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




Compliance with Section 16(a) of the Exchange Act

Based solely upon a review of Forms 3 and 4 and amendments  thereto furnished to
the  Company  during the year  ended  September  30,  1999 and  certain  written
representations, no person, who, at any time during the year ended September 30,
1999 was a director,  officer or beneficial owner of more than 10 percent of any
class of equity securities of the Company  registered  pursuant to Section 12 of
the  Exchange  Act failed to file on a timely  basis,  as disclosed in the above
forms,  reports  required by Section  16(a) of the  Exchange Act during the year
ended September 30, 1999.

















                                              - 17 -




ITEM 11 - EXECUTIVE COMPENSATION

The following table sets forth all  compensation  awarded to, earned by, or paid
for all services rendered to the Company during 1999, 1998 and 1997 by the Chief
Executive Officer and the Company's most highly  compensated  executive officers
whose total annual salary and bonus exceeded $100,000 during any such year.



                           SUMMARY COMPENSATION TABLE


                                                                            Long-Term Compensation
                                                                              Awards          Payouts
                                                                     ------------------------ -------
                                    Annual Compensation              Restricted   Securities
Name and                                              All Other        Stock      Underlying  LTIP
Principal Position  Year   Salary ($)   Bonus ($)    Compensation      Award      Options (#) Payouts
- ------------------  ----   ----------  -----------   ------------    -----------  ----------- -------
                                                                         

Kenneth M. Darby    1999    $275,000   $261,690 (1)  $  3,000 (3)    $111,814 (4)   -            -
 Chief Executive    1998     225,000    297,525 (2)     3,000 (3)    $344,640 (5)   -            -
  Officer           1997     225,000     84,017 (2)     3,000 (3)        -        58,000         -

Arthur D. Roche     1999     180,000    140,910 (1)       -              -          -            -
 Executive          1998     170,000    160,206 (2)       -              -          -            -
  Vice President    1997     170,000     45,240 (2)       -              -        35,000         -

<FN>

(1) Represents cash bonus equal to 3.25% and 1.75% of the sum of consolidated
    pre-tax income and provision for officers' bonuses for Mr. Darby and Mr.
    Roche, respectively, which bonus formula was adopted for 1999 by the Board
    of Directors upon the recommendation of its Compensation Committee.

(2) Represents cash bonus equal to 4.55% and 2.45% of the sum of consolidated
    pre-tax income and provision for officers' bonuses for Mr. Darby and Mr.
    Roche, respectively, which bonus formula was adopted for years 1998 and
    1997 by the Board of Directors upon the recommendation of its Compensation
    Committee.

(3) Represents life insurance policy payment.

(4) Represents  deferred  compensation  benefit of 16,565 shares of Common Stock
    held by the Company in Treasury  which vests upon the  expiration of Mr.
    Darby's employment agreement in October 2004, or earlier upon certain
    occurrences including his death, involuntary termination or a change in
    control of the Company.  The value of such stock is based on the fair market
    value on the date of grant. At September 30, 1999, the quoted market value
    of such shares approximated $116,000.  No dividends can be paid on such
    shares.

(5) Represents  deferred  compensation  benefit of 45,952 shares of Common Stock
    held by the Company in Treasury which vests upon the expiration of Mr.
    Darby's employment agreement in October 2004, or earlier upon  certain
    occurrences including  his  death,  involuntary  termination  or a change in
    control of the Company.  The value of such stock is based on the fair market
    value on the date of grant. At September 30, 1999, the quoted market value
    of such shares approximated $322,000.  No dividends can be paid on such
    shares.
</FN>


                                           - 18 -






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%
- -------------    -------   -------------  ---------- -----------   --------    ---------
                                                             

Kenneth M. Darby  25,000        17%         6.7500      4/05       $57,400     $130,200
                  25,000        17%         8.1875      6/05       $69,600     $157,900

Arthur D. Roche    5,000         3%         8.1875      6/05       $13,900     $ 31,600



Options  granted in the year ended September 30, 1999 were issued under the 1999
Incentive  Stock Option Plan and the 1999  Non-Qualified  Stock Option Plan. The
options granted above are exercisable as follows: up to 30% of the shares on the
second  anniversary  of the grant date, an  additional  30% of the shares on the
third anniversary of the grant date, and the balance of the shares on the fourth
anniversary of the grant date,  except that no option is  exercisable  after the
expiration of six years from the date of grant.


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


                                                   At September 30, 1999
                                                 Number of
                                                 Securities     Value of
                                                 Underlying    Unexercised
                                                Unexercised   In-the-money
                                                 Options (2)   Options (2)
                     Shares
                    Acquired       Value        Exercisable/  Exercisable/
     Name          On Exercise  Realized (1)   Unexercisable Unexercisable
- ----------------   -----------  -------------  ------------- -------------

Kenneth M. Darby      23,200      $115,850      -0- /50,000    -0-/$6,250
Arthur D. Roche         -             -        14,000/5,000   $60,750/-0-



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

(2) Calculated  based on the difference  between the closing quoted market price
    ($7.00) and the exercise price.


                                        - 19 -






Employment Agreements

      Mr. Darby has entered into an employment  agreement  with the Company that
provides for an annual salary of $285,000  through  fiscal 2004.  This agreement
provides  for  payment  in an  amount  up to  three  times  his  average  annual
compensation  for the previous five years if there is a change in control of the
Company  without Board of Director  approval (as defined in the  agreement).  In
addition,  Mr. Darby is eligible to receive cash bonuses based on performance of
the Company.  In 2000, his bonus arrangement  provides for a cash bonus equal to
3.25% of the sum of  consolidated  pre-tax  income and  provision  for officers'
bonuses,  which bonus  formula was  adopted by the Board of  Directors  upon the
recommendation  of  its  Compensation  Committee.  Mr.  Darby's  agreement  also
provides  for an  additional  deferred  compensation  benefit of 8,130 shares of
Common  Stock  held by the  Company in  treasury.  Such  benefit  vests upon the
expiration of his employment  agreement in October 2004, or earlier upon certain
occurrences including his death,  involuntary termination or a change in control
of the Company.  The market value of such  benefit  approximated  $51,000 at the
date of grant.

Donald N. Horn and Arthur V. Wallace, both retired directors, each have deferred
compensation  agreements  with the Company  which  provide  retirement  benefits
totaling  $917,000  and  $631,000,  respectively,  and are  payable  in  monthly
installments  over a 10-year period from date of retirement.  These payments are
subject to their adherence to certain noncompete covenants.  Mr. Wallace and Mr.
Horn began receiving payments under these agreements in October 1990 and January
1994, respectively.

Directors' Compensation and Term

Non-employee  directors are  compensated at an annual rate of $6,000 for regular
meetings,  and for committee  membership,  receive $500 per meeting  attended in
person.  Employee directors are not compensated for Board or committee meetings.
Directors may not stand for reelection after age 70.





















                                           - 20 -


Compensation Committee Interlocks and Insider Participation

The  Compensation  Committee  of the  Board of  Directors  consists  of  Messrs.
Neumann,  Gidge  and  Robertson,  none of whom has ever been an  officer  of the
Company.

                            Board Compensation Committee Report

The Compensation  Committee's  compensation policies applicable to the Company's
officers  for 1999 were to pay a  competitive  market  price for the services of
such  officers,  taking  into  account  the overall  performance  and  financial
capabilities of the Company and the officer's individual level of performance.

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

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



















                                       - 21 -


This  graph  compares  the return of $100  invested  in the  Company's  stock on
October 1, 1993, with the return on the same investment in the AMEX Market Value
Index.












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




                       Vicon                AMEX Market
Date               Industries, Inc.         Value Index

10/01/94                100                    100
10/01/95                103                    119
10/01/96                138                    125
10/01/97                462                    152
10/01/98                393                    135
10/01/99                386                    172























                                              - 22 -


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  15, 1999 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
   -------------------                ------------------------      ----------
   CBC Company, Ltd.
    and affiliates
   2-15-13 Tsukishima
   Chuo-ku
   Tokyo, Japan 104                        543,715                     11.4%
******************************************************************************
   C/O Vicon Industries, Inc.

   Kenneth M. Darby                        250,092                      5.2%

   Chu S. Chun                             204,507 (2)                  4.3%

   Arthur D. Roche                         153,967 (3)                  3.2%

   W. Gregory Robertson                     19,025 (4)                    *

   Kazuyoshi Sudo                           16,125 (5)                    *

   Milton F. Gidge                          15,825 (5)                    *

   Peter F. Neumann                         15,125 (4)                    *


 Total all Officers and
   Directors as a group (12 persons)       801,115 (6)                 16.7%

 * Less than 1%.

(1) Unless otherwise indicated, the Company believes that all persons named in
    the table have sole voting and  investment  power over the shares of stock
    owned.
(2) Mr. Chun has voting and dispositive  power over 204,507 shares but disclaims
    beneficial ownership as to all but 48,400 shares.  100,707 shares are owned
    by the International Industries, Inc.  Profit Sharing Plan and 55,400 shares
    are owned by immediate family members.
(3) Includes currently exercisable options to purchase 14,000 shares.
(4) Includes currently  exercisable  options to purchase 12,125  shares.
(5) Includes  currently  exercisable  options to purchase 7,125 shares.
(6) Includes currently exercisable options to purchase 141,500 shares.



                                           - 23 -





ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  Company  and  CBC  Company,   Ltd.(CBC),   a  Japanese   corporation  which
beneficially  owns 11.4% of the  outstanding  shares of the  Company,  have been
conducting business with each other for approximately  twenty years. During this
period, CBC has served as a lender, a product supplier and sourcing agent, and a
private label reseller of the Company's products. Historically, CBC has provided
a significant  amount of funding to the Company in the form of extended accounts
payable  related  to  product  purchases.  CBC has also  acted as the  Company's
sourcing agent for the purchase of certain video products.  In 1999, the Company
purchased  approximately $5.4 million of video products from or through CBC. CBC
has the exclusive  right to sell Vicon brand products in Japan and competes with
the Company in various  markets,  principally  in the sale of video products and
systems.  Additionally, the Company sells certain finished products to CBC under
private label for resale in Europe and Russia. Sales of all products to CBC were
$1.3 million in 1999.  Kazuyoshi  Sudo, a director of the Company and of CBC, is
Chief Executive Officer of CBC (America) Corp., a U.S.
subsidiary of CBC.

Mr. Chu S. Chun, a director who has  beneficial  voting control over 4.3% of the
Common Stock of the Company,  also beneficially  owns a controlling  interest in
Chun Shin  Electronics,  Inc.,  (CSE),  a 34% owned South  Korean  company  that
manufactures  and  assembles  certain  Vicon  products.  CSE also sells  various
security  products,  including the Company's  products,  principally  within the
South Korean market. Mr. Chun is the President and has operating control of CSE.
In 1999, CSE sold  approximately $5.7 million of products to the Company through
International Industries,  Inc. (I.I.I.), a U.S. based company controlled by Mr.
Chun.  I.I.I.  arranges the importation of all the Company's  product  purchases
from CSE.  In  addition,  I.I.I.  purchased  approximately  $535,000 of products
directly from the Company during 1999 for resale to CSE.
























                                           - 24 -


                                          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, 1999, 1998, and 1997

            Consolidated Balance Sheets at September 30, 1999 and 1998

            Consolidated  Statements of Shareholders' Equity, fiscal years ended
            September 30, 1999, 1998, and 1997

            Consolidated  Statements of Cash Flows, fiscal years ended September
            30, 1999, 1998, and 1997

            Notes to  Consolidated  Financial  Statements,  fiscal  years  ended
            September 30, 1999, 1998, and 1997

(a) (2)  Financial Statement Schedule

         Included in Part IV, Item 14:

         Schedule        I - Valuation  and  Qualifying  Accounts  for the years
                         ended September 30, 1999, 1998, and 1997

     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.












                                              - 25 -





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) Employment Contract dated           10.1
                 October 1, 1999 between the
                 Registrant and Kenneth M. Darby

            (.2) Employment Contract dated October   Incorporated by reference
                 1, 1996 between Registrant          to the 1996 Annual Report
                 and Arthur D. Roche                 on Form 10-K

            (.3) Employment Agreement dated October  10.3
                 1, 1999 between Registrant and
                 John L. Eckman

            (.4) Employment Agreement dated October  10.4
                 1, 1999 between Registrant and
                 Peter Horn

            (.5) Employment Agreement dated October  10.5
                 1, 1999 between Registrant and
                 Yacov Pshtissky

            (.6) 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

            (.7) Amended and restated 1986           Incorporated by
                 Incentive Stock Option Plan         reference to the 1990
                                                     Annual Report on Form
                                                     10-K
            (.8) 1994 Incentive Stock Option Plan    Incorporated by
                                                     reference to the
                                                     1994 Annual Report
                                                     on Form 10-K

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

                                           - 26 -



                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               ----------------
           (.10) 1996 Incentive Stock Option Plan     Incorporated by
                                                      reference to the
                                                      1997 Annual Report
                                                      on Form 10-K

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

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

           (.13) Loan Agreement between the           Incorporated by
                 Registrant and KeyBank National      reference to the
                 Association dated January 29, 1998   December 31, 1997
                                                      filing on Form 10-Q

           (.14) Mortgage Note between the            Incorporated by
                 Registrant and KeyBank National      reference to the
                 Association dated January 29, 1998   December 31, 1997
                                                      filing on Form 10-Q

           (.15) Term Loan Note between the           Incorporated by
                 Registrant and KeyBank National      reference to the
                 Association dated January 29, 1998   December 31, 1997
                                                      filing on Form 10-Q

           (.16) Mortgage and Security  Agreement     Incorporated by
                 in the amount of $2,512,000 between  reference  to the
                 the Registrant and KeyBank National  December 31, 1997
                 Association dated January 29, 1998   filing on Form 10-Q

           (.17) Mortgage and Security  Agreement     Incorporated by
                 in the amount of $388,000 between    reference to the
                 the Registrant and KeyBank National  December 31, 1997
                 Association dated January 29, 1998   filing on Form 10-Q

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






                                           - 27 -


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

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

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

           (.22) Advice of borrowing terms            Incorporated by
                 between the Registrant and           reference to the
                 National Westminster Bank PLC        June 30, 1999 filing
                 dated February 22, 1999              on Form 10-Q

           (.23) Credit Agreement between the         Incorporated by
                 Registrant and KeyBank               reference to the
                 International dated                  June 30, 1998 filing
                 July 20, 1998                        on Form 10-Q

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

           (.25) Stock purchase agreement between     10.25
                 the Registrant and Isaac Gershoni
                 dated August 12, 1999

           (.26) Escrow agreement among the           10.26
                 Registrant, Isaac Gershoni and
                 European American Bank dated
                 August 12, 1999

           (.27) Loan Agreement between the           10.27
                 Registrant and KeyBank National
                 Association dated October 12, 1999

           (.28) Mortgage Note between the            10.28
                 Registrant and KeyBank National
                 Association dated October 12, 1999


                                           - 28 -


                                                      Exhibit Number or
Exhibit                                               Incorporation by
Numbers     Description                               Reference to
- -------     -----------                               ---------------
           (.29) Mortgage and Security Agreement      10.29
                 in the amount of $1,200,000 between
                 the Registrant and KeyBank National
                 Association dated October 12, 1999

           (.30) 1999 Incentive Stock Option Plan     10.30

           (.31) 1999 Non-Qualified Stock Option      10.31

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.


Other Matters - Form S-8 and S-2 Undertaking

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

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

                                           - 29 -





                                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, 1999 and 1998, and the results of their
operations and their cash flows for each of the years in the  three-year  period
ended  September 30, 1999,  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 LLP


Melville, New York
November 30, 1999






                                              - 30 -






                          VICON INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED STATEMENTS OF OPERATIONS
                    Fiscal Years Ended September 30, 1999, 1998 and 1997





                                          1999           1998           1997
                                          ----           ----           ----


Net sales                             $73,414,046    $63,310,466    $51,518,940
Cost of sales                          48,714,749     42,478,384     37,043,750
                                      ------------   ------------   ------------
    Gross profit                       24,699,297     20,832,082     14,475,190

Operating expenses:
 Selling expense                       12,201,943      9,536,988      7,957,340
 General and administrative expense     4,604,702      4,426,107      3,767,529
                                       -----------    -----------    -----------
                                       16,806,645     13,963,095     11,724,869
                                       -----------    -----------    -----------

    Operating income                    7,892,652      6,868,987      2,750,321

Interest expense                          591,826      1,107,196      1,143,699
Other income                             (141,003)       (48,190)       (39,896)
                                       -----------    -----------    -----------
   Income before income taxes           7,441,829      5,809,981      1,646,518
Income tax expense                      2,681,628          -             82,000
                                       -----------    -----------   ------------

    Net income                         $4,760,201     $5,809,981    $ 1,564,518
                                       ===========    ===========   ============



Earnings per share:

  Basic                                    $1.05          $1.61          $ .56
                                           =====          =====          =====

  Diluted                                  $1.01          $1.50          $ .52
                                           =====          =====          =====


See accompanying notes to consolidated financial statements.







                                              - 31 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           September 30, 1999 and 1998

ASSETS                                                 1999             1998
- ------                                                 ----             ----
Current Assets:
  Cash                                             $ 1,998,767       $4,854,557
  Accounts receivable (less allowance of
   $818,000 in 1999 and $694,000 in 1998)           13,771,411       12,758,080
  Inventories:
    Parts, components, and materials                 2,647,781        2,944,303
    Work-in-process                                  5,298,862        2,374,769
    Finished products                               13,381,900       12,079,335
                                                   -----------      -----------
                                                    21,328,543       17,398,407
  Deferred income taxes                              1,303,791        1,079,736
  Prepaid expenses                                     630,716          332,241
                                                   -----------      -----------
                 Total current assets               39,033,228       36,423,021
Property, plant and equipment:
   Land                                              1,195,248        1,204,498
   Buildings and improvements                        5,156,490        4,185,298
   Machinery, equipment, and vehicles                8,188,688        7,312,594
                                                   -----------      -----------
                                                    14,540,426       12,702,390
   Less accumulated depreciation and amortization    6,486,937        5,565,352
                                                     8,053,489        7,137,038
Goodwill, net of accumulated amortization            1,768,056           37,724
Deferred income taxes                                  264,218          116,973
Other assets                                           780,028          671,645
                                                    -----------      ----------
                                                    $49,899,019     $44,386,401
                                                    ===========     ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities:
  Borrowings under revolving credit agreement      $   374,806      $   634,388
  Current maturities of long-term debt               1,212,316        1,179,367
  Accounts payable                                   4,022,892        3,133,505
  Accrued compensation and employee benefits         2,233,441        1,955,462
  Accrued expenses                                   1,749,395        1,316,855
  Unearned service revenue                             224,711            -
  Income taxes payable                                 167,013          561,173
                                                   -----------      -----------
                 Total current liabilities           9,984,574        8,780,750

Long-term debt                                       5,798,641        7,001,819
Unearned service revenue                               639,169            -
Other long-term liabilities                            728,284          767,528
Commitments and contingencies - Note 11
Shareholders' equity
  Common stock, par value $.01 per share
    authorized - 10,000,000 shares
    issued 4,654,760 and 4,534,710 shares               46,547           45,347
  Capital in excess of par value                    21,343,676       20,947,515
  Retained earnings                                 11,851,089        7,090,888
                                                   -----------      -----------
                                                    33,241,312       28,083,750
  Less treasury stock at cost, 74,948 shares
    in 1999 and 62,517 shares in 1998                 (508,745)        (409,687)
  Accumulated other comprehensive income                15,784          162,241
                                                   -----------      ------------
                Total shareholders' equity          32,748,351       27,836,304
                                                   -----------      -----------
                                                   $49,899,019      $44,386,401
                                                   ===========      ===========

  See accompanying notes to consolidated financial statements



                                              - 32 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              Fiscal Years Ended September 30, 1999, 1998, and 1997



                                                                                        Accumulated   Total
                                                  Capital in   Retained                 other         share-
                                         Common    excess of    earnings     Treasury   comprehensive holders'
                              Shares     Stock     par value    (deficit)     Stock     income        equity
                              ------     ------   -----------  -----------   --------   -----------   -----------
                                                                                 
Balance September 30, 1996   2,802,728  $28,027   $9,423,089   $ (283,611)   $(82,901)  $ (116,449)   $ 8,968,155

Comprehensive income:
  Net income                    -          -           -        1,564,518        -            -         1,564,518
  Foreign currency
    translation adjustment      -          -           -           -             -         149,678        149,678
Total comprehensive income      -          -           -           -             -            -         1,714,196
Stock bonus awarded from
  treasury                      -          -         (28,926)      -           82,901         -            53,975
Exercise of stock options      244,332    2,443      473,900       -         (298,686)        -           177,657
                          ------------   ------   ----------  -----------  -----------     -------    -----------
Balance September 30, 1997   3,047,060   30,470    9,868,063    1,280,907    (298,686)      33,229     10,913,983

Comprehensive income:
  Net income                    -          -           -        5,809,981        -             -        5,809,981
  Foreign currency
    translation adjustment      -          -           -           -             -         129,012        129,012
Total comprehensive income      -          -           -           -             -             -        5,938,993
Common stock offering, net
  of issuance costs          1,371,200   13,712   10,787,204       -             -             -       10,800,916
Exercise of stock options      116,450    1,165      253,063       -         (111,001)         -          143,227
Tax benefit from exercise
  of stock options              -          -          39,185       -             -             -           39,185
                          ------------   ------   ----------  -----------  -----------     -------    -----------
Balance September 30, 1998   4,534,710   45,347   20,947,515    7,090,888    (409,687)     162,241     27,836,304

Comprehensive income:
  Net income                    -          -           -        4,760,201        -             -        4,760,201
  Foreign currency
    translation adjustment      -          -           -           -             -         (146,457)     (146,457)
Total comprehensive income      -          -           -           -             -             -        4,613,744
Exercise of stock options      120,050    1,200      270,036       -          (99,058)         -          172,178
Tax benefit from exercise
  of stock options              -          -         126,125       -             -             -          126,125
                           -----------   ------- ----------- -----------   -----------     -------    -----------
Balance September 30, 1999   4,654,760   $46,547 $21,343,676 $11,851,089   $ (508,745)     $15,784    $32,748,351
                           ===========   ======= =========== ===========   ===========     =======    ===========

<FN>

                See accompanying notes to consolidated financial statements.
</FN>


                                           - 33 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS Fiscal Years
                    Ended September 30, 1999, 1998 and 1997




                                                     1999           1998           1997
                                                     ----           ----           ----
                                                                      
Cash flows from operating activities:
 Net income                                      $ 4,760,201    $ 5,809,981    $1,564,518
 Adjustments to reconcile net income
  to net cash provided by (used in)
  operating activities:
   Depreciation and amortization                     913,977        788,349       783,859
   Amortization of deferred gain
     on sale and leaseback                              -              -         (433,993)
   Deferred income taxes                            (371,300)    (1,196,709)          -
   Stock bonus award                                    -              -           53,975
   Foreign exchange gain                                -              -          (39,896)
 Change in assets and liabilities:
  Accounts receivable                               (403,392)    (3,187,475)     (820,556)
  Inventories                                     (3,668,388)      (382,087)   (1,880,543)
  Prepaid expenses                                  (301,590)       (10,068)      230,371
  Other assets                                      (108,383)       228,772         4,910
  Accounts payable                                   399,202       (403,060)   (1,355,267)
  Accrued compensation and employee benefits         166,317        842,476        731,397
  Accrued expenses                                   414,896        188,370        144,276
  Unearned service revenue                           863,880           -               -
  Income taxes payable                              (482,201)       450,979         14,762
  Other liabilities                                   60,976        179,256        (19,374)
                                                   ---------      ---------     ----------
  Net cash provided by (used in)
         operating activities                      2,244,195      3,308,784     (1,021,561)
                                                   ---------      ---------     ----------
Cash flows from investing activities:
    Capital expenditures, net of
      minor disposals                             (1,747,030)    (4,231,674)      (925,024)
    Acquisition, net of cash acquired             (2,064,857)      (158,925)          -
                                                 -----------    -----------    ------------
        Net cash used in
          investing activities                    (3,811,887)    (4,390,599)      (925,024)
                                                 -----------    -----------    -----------


Cash flows from financing activities:
    Repayments of U.S. term loan                    (900,000)          -              -
    Proceeds from exercise of stock options          172,179        143,227        177,657
    Increase (decrease) in borrowings under
      short-term revolving credit agreement         (238,003)       443,596       (831,275)
    Repayments of long-term debt                    (275,016)      (310,692)      (480,392)
    Borrowings under term loans                         -         4,500,000        810,000
    Borrowings under mortgage loans                     -         2,900,000           -
    Repayments of term loan to related party            -        (1,800,000)      (200,000)
    Net proceeds from sale of common stock              -        10,800,916           -
    (Decrease) increase in borrowings under
      U.S. bank credit agreement                        -        (6,003,416)     1,860,518
    (Decrease) increase in interest-bearing
      accounts payable to related party                 -        (5,031,919)       627,693
                                                 -----------    -----------    -----------
        Net cash (used in) provided by
          financing activities                    (1,240,840)     5,641,712      1,964,201
                                                 -----------    -----------    -----------


Effect of exchange rate changes on cash              (47,258)         7,080         64,088
                                                 -----------    -----------    -----------
Net (decrease) increase in cash                   (2,855,790)     4,566,977         81,704
Cash at beginning of year                          4,854,557        287,580        205,876
                                                 -----------    -----------    -----------
Cash at end of year                              $ 1,998,767    $ 4,854,557    $   287,580
                                                 ===========    ===========    ===========

Non-cash investing and financing activities:
   Capital lease obligations                            -              -       $   276,624

Cash paid during the fiscal
  year for:
   Income taxes                                  $ 3,517,498    $    64,523    $    29,203
   Interest                                      $   608,673    $ 1,265,243    $ 1,118,963

<FN>

See accompanying notes to consolidated financial statements.
</FN>




                                       - 34 -


VICON INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Years ended September 30, 1999, 1998, and 1997

NOTE 1.  Summary of Significant Accounting Policies

Nature of Operations

The  Company  designs,  manufactures,   assembles  and  markets  closed  circuit
television  systems  for  use in  security,  surveillance,  safety  and  control
purposes by end users.  The Company markets its products  worldwide  directly to
installing dealers, systems integrators, government entities and distributors.

Principles of Consolidation

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

Revenue Recognition

Revenues are  recognized  when  products are sold and title is passed to a third
party,  generally  at the time of shipment.  Advance  service  billings  under a
national  supply  contract  with one customer are  deferred  and  recognized  as
revenues on a pro rata basis over the term of the service agreement.

Inventories

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

Long-Lived Assets

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

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







                                           - 35 -


Goodwill

Goodwill represents the excess of purchase price over the fair value assigned to
net assets  acquired  and is being  amortized on a  straight-line  basis over 10
years.  Periodically,  the Company reviews the  recoverability of goodwill.  The
measurement of possible  impairment is based primarily on the ability to recover
the  balance  of  goodwill  from  expected  future  operating  cash  flows on an
undiscounted basis.  Accumulated  amortization amounted to $41,668 and $5,389 at
September 30, 1999 and 1998, respectively.

Research and Development

Product research and development costs are principally  charged to cost of sales
as incurred, and amounted to approximately $2,600,000, $2,200,000 and $2,000,000
in fiscal 1999, 1998, and 1997, respectively.

Earnings Per Share

The  Financial  Accounting  Standards  Board  Statement of Financial  Accounting
Standards  (SFAS) No. 128,  "Earnings per Share"  requires  companies to present
basic and diluted  earnings per share (EPS).  Basic EPS is computed based on the
weighted average number of shares outstanding.  Diluted EPS reflects the maximum
dilution that would have resulted from the exercise of stock  options,  warrants
and  incremental  shares issuable under a deferred  compensation  agreement (see
Note 10).

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 $16,000 and $162,000 at September 30, 1999 and 1998, respectively,
is recorded as a component of shareholders' equity.

Income Taxes

The Company  accounts  for income  taxes under the  provisions  of SFAS No. 109,
"Accounting  for Income  Taxes",  which  requires  recognition  of deferred  tax
liabilities and assets for the expected  future tax  consequences of events that
have been  included  in the  financial  statements  or tax  returns.  Under this
method,  deferred  tax  liabilities  and  assets  are  determined  based  on the
difference  between  the  financial  statement  and  tax  bases  of  assets  and
liabilities  using  enacted  tax  rates in  effect  for the  year in  which  the
differences are expected to be recovered or settled (see Note 6).

Derivative Instruments

The  Company's  derivative  financial  instruments  consist of foreign  currency
forward exchange contracts and interest rate swap agreements. The Company enters
into forward exchange contracts to hedge intercompany  accounts  receivable with
its U.K. based  subsidiary and Japanese Yen denominated  trade accounts  payable
liabilities  due  inventory  suppliers.  The  forward  exchange  contracts  have
maturities of less than one year and require the Company to exchange  currencies
at specified  dates and rates.  Gains and losses on these contracts are recorded
in cost of sales generally when incurred.




                                              - 36 -


The  Company  entered  into  interest  rate  swap  agreements  with  its bank to
effectively  convert its floating rate  long-term  debt to fixed  interest rates
(see  Note 7).  Such  agreements  mature in the same  amounts  and over the same
periods as the related debt.  Outstanding notional amounts under such agreements
approximated  $6.2  million at  September  30,  1999.  Gains and losses on these
contracts are recorded in interest expense when incurred.

Fair Value of Financial Instruments

SFAS No. 107, "Disclosures About Fair Value of Financial Instruments",  requires
disclosure  of the fair value of certain  financial  instruments.  The  carrying
amounts  for  accounts  and other  receivables,  accounts  payable  and  accrued
expenses  approximate  fair value  because of the  short-term  maturity of these
instruments.  The carrying  amounts of the Company's  long-term debt approximate
fair value. The carrying amounts of the Company's  interest rate swap agreements
approximated  their  fair  market  value  at  September  30,  1999.  This  value
represents  the estimated  amount the Company would have to pay or would receive
if such agreements were terminated before maturity,  principally  resulting from
market interest rate changes.  The fair value of forward  exchange  contracts is
estimated by obtaining  quoted market prices.  The contracted  exchange rates on
committed forward exchange contracts at September 30, 1999 and 1998 approximated
market rates for similar term contracts (see Note 11).

Accounting for Stock-Based Compensation

The Company has elected to follow  Accounting  Principles  Board Opinion No. 25,
"Accounting for Stock Issued to Employees" (APB 25) and related  interpretations
in accounting for its employee stock options. Under APB 25, because the exercise
price of employee stock options equals the market price of the underlying  stock
on the date of grant,  no  compensation  expense is  recorded.  The  Company has
adopted the  disclosure-only  provisions  of Statement  of Financial  Accounting
Standards No. 123, "Accounting for Stock-Based Compensation" (SFAS No. 123).

Segment Data

On September 30, 1999,  the Company  adopted  Statement of Financial  Accounting
Standards No. 131,  "Disclosures  about  Segments of an  Enterprise  and Related
Information"  ("SFAS 131"). The new rules establish revised standards for public
companies  relating to the  reporting of financial and  descriptive  information
about their business segments in financial statements.  The adoption of SFAS 131
did not have an effect on the Company's  primary financial  statements,  but did
affect the disclosure of segment information contained in Note 8 of the Notes to
the Consolidated Financial Statements.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities,  and  disclosure  of
contingent assets and liabilities at the date of the financial  statements,  and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.

Reclassification

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

                                           - 37 -


NOTE 2.  Business Acquisitions

In August 1999, the Company  acquired all of the outstanding  shares of TeleSite
U.S.A.,  Inc., a  manufacturer  and  distributor  of remote  video  surveillance
systems, for $2.1 million. As additional compensation,  the Company is liable to
pay the  sellers  an  amount  equal to 30% of the  acquired  operation's  yearly
incremental  consolidated  sales for a three-year period  commencing  January 1,
2000. The acquisition  has been accounted for as a purchase,  and the results of
the operations of the acquired  business have been included in the  consolidated
financial  statements since the date of acquisition.  The excess of the purchase
price over the fair  values of the net assets  acquired  of  approximately  $1.8
million has been recorded as goodwill and is being  amortized on a straight-line
basis over 10 years.

Assuming  this  acquisition  had occurred on October 1, 1997,  consolidated  net
sales would have been approximately $75.9 million for 1999 and $65.6 million for
1998.  Consolidated  pro forma net income and  earnings per share would not have
been  materially  different  from the reported  amounts for 1999 and 1998.  Such
unaudited pro forma amounts are not  indicative of what the actual  consolidated
results of operations  might have been if the  acquisition had been effective at
the beginning of 1998.

In July 1998,  the Company  increased  its  interest to 60% in Vicon  Industries
(H.K.) Ltd. for  approximately  $197,000 in cash. The  acquisition was accounted
for as a purchase with the assets,  liabilities  and  operations of the acquired
business  being  consolidated  with those of the Company  since the  acquisition
date. The excess cost over the fair value of net assets acquired and the results
of operations for this subsidiary for fiscal 1999 were not material.


NOTE 3.  Investment in Affiliate

In  September   1999,  the  Company's  50%  ownership   interest  in  Chun  Shin
Electronics, Inc. (CSE), a South Korean company which manufactures and assembles
certain  Vicon  products,  decreased  to  34%  with  the  merger  of  Chun  Shin
Industries,  Inc.  (CSI) into CSE. CSI is the former 50%  shareholder of CSE and
sells various security products,  including the Company's products,  principally
within the South Korean  market.  The Company has not recognized its interest in
the  accumulated  earnings  of CSE  since  it does  not  have  control  over the
operations  of CSE and  does  not  have the  ability  to  repatriate  any of its
accumulated  earnings.  Net  assets of CSE were  approximately  $5.6  million at
September 30, 1999.


Note 4.   Public Offering

In May 1998, the Company sold  1,371,200  shares of its common stock in a public
offering,  the net  proceeds  of which were  approximately  $10.8  million.  The
proceeds were principally used to repay certain interest bearing borrowings.





                                           - 38 -





NOTE 5.  Short-Term Borrowings

Borrowings under the Company's  short-term  revolving credit agreement represent
borrowings  by the  Company's  U.K.  based  subsidiary  under  a bank  overdraft
facility.  Such credit  agreement  provides  for maximum  borrowings  of 600,000
pounds  ($990,000) and is secured by all the assets of the  subsidiary.  Maximum
borrowings  during  1999,  1998 and 1997  amounted  to  approximately  $852,000,
$676,000 and $1,282,000,  respectively.  The  weighted-average  interest rate on
borrowings  during  these  years was  7.80% in 1999,  9.33% in 1998 and 8.27% in
1997.


NOTE 6.  Income Taxes

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

                           1999             1998             1997
                           ----             ----             ----



      Federal        $   2,392,000      $  (515,000)    $     24,000
      State                200,000          380,000            5,000
      Foreign               90,000          135,000           53,000
                     -------------      -----------     ------------
                     $   2,682,000      $     -         $     82,000
                     =============      ===========     ============



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



                                1999                 1998                 1997
                                ----                 ----                 ----

                          Amount   Percent      Amount  Percent      Amount  Percent
                          ------   -------      ------  -------      ------  -------
                                                             
U.S. statutory tax     $ 2,530,000   34.0%   $1,975,000   34.0%    $ 560,000   34.0%
Change in valuation
  allowance                  -         -     (2,560,000) (44.0)     (467,000) (28.3)
State tax, net of
  federal benefit          132,000    1.8       251,000    4.3          -        -
Other                       20,000    0.2       334,000    5.7       (11,000)  (0.7)
                       -----------  ------   ----------  ------    ---------  ------
   Effective Tax Rate  $ 2,682,000   36.0%   $    -         - %    $  82,000    5.0%
                       ===========  ======   ==========  ======    =========  ======














                                           - 39 -


The tax effects of temporary  differences that give rise to significant portions
of the deferred tax assets and  liabilities  at September  30, 1999 and 1998 are
presented below:


                                                     1999             1998
                                                     ----             ----

Deferred tax assets:
  Inventory reserves                              $1,009,000       $  865,000
  Deferred compensation accruals                     179,000          186,000
  Allowance for doubtful
    accounts receivable                              256,000          226,000
  Unearned service revenue                           128,000            -
  Other                                               88,000            9,000
                                                  ----------       ----------
    Total deferred tax assets                      1,660,000        1,286,000

Deferred tax liabilities:
  Cash surrender value of officers'
    life insurance                                    46,000           58,000
  Other                                               46,000           31,000
                                                  ----------      -----------
   Total deferred tax liabilities                     92,000           89,000
                                                  ----------      -----------
Net deferred tax assets and liabilities           $1,568,000      $ 1,197,000
                                                  ----------      -----------


During fiscal year 1998,  the Company fully  utilized its remaining  federal net
operating loss carryforward and reversed the remaining valuation allowance based
on management's  assessment that it is reasonably  assured that all net deferred
income tax assets  will be realized in the future  given the  Company's  present
level of earnings.  Pretax domestic income amounted to approximately $7,385,000,
$5,462,000  and  $1,414,000 in fiscal years 1999,  1998 and 1997,  respectively.
Pretax foreign income amounted to approximately  $57,000,  $348,000 and $233,000
in fiscal years 1999, 1998 and 1997, respectively.


NOTE 7.  Long-Term Debt

Long-term debt is comprised of the following at September 30, 1999 and 1998:
                                                 1999               1998
                                                 ----               ----

  U.S. bank term loan                         $3,525,000         $4,425,000
  U.S. bank mortgage loan                      2,679,000          2,820,900
  U.K. bank term loan                            625,626            729,584
  Other                                          181,331            205,702
                                              ----------         ----------
                                               7,010,957          8,181,186
  Less installments due within one year        1,212,316          1,179,367
                                              ----------         ----------

                                              $5,798,641         $7,001,819
                                              ==========         ==========

In July 1998, the Company entered into a $14 million unsecured  revolving credit
and term loan  agreement  with a bank.  Such  agreement  includes a $7.5 million
revolving  credit  facility,  which  expires  in July  2002,  with an  option to
increase the facility to $9.5 million at any time through July 2000.  Borrowings
under this  facility  bear interest at the bank's prime rate minus 2% or, at the
Company's  option,  LIBOR plus 90 basis points (6.25% and 6.30% at September 30,
1999). At September 30, 1999 and 1998, there were no revolving credit borrowings
outstanding under this agreement.


                                           - 40 -


The agreement  also provided for a $4.5 million  five-year  term loan payable in
equal monthly  installments  through July 2003,  with interest at LIBOR plus 100
basis points.  The agreement contains  restrictive  covenants which, among other
things, require the Company to maintain certain levels of earnings and ratios of
debt service  coverage and debt to tangible net worth.  In September  1998,  the
Company  entered  into an  interest  rate swap  agreement  with the same bank to
effectively  convert the foregoing  floating rate long-term loan to a fixed rate
loan. This agreement fixes the Company's  interest rate on its $4.5 million term
loan at 6.74%. The interest rate swap agreement  matures in the same amounts and
over the same periods as the related term loan.

In January 1998, the Company entered into an aggregate $2.9 million mortgage and
term  loan  agreement  with a bank to  finance  the  purchase  of its  principal
operating facility.  Such agreement includes a $2,512,000 ten-year mortgage loan
payable in monthly  installments through January 2008, with a $1,188,000 payment
due at the end of the term.  The agreement  also  provides a $388,000  five-year
term loan payable in monthly  installments through January 2003, with a $138,500
payment due at the end of the term. Both loans bear interest at the bank's prime
rate minus 1.35%.  The loans are secured by a first mortgage on the property and
fixtures and contain restrictive covenants that, among other things, require the
Company to  maintain  certain  levels of  earnings  and  ratios of debt  service
coverage and debt to tangible net worth.  At the same time, the Company  entered
into interest rate swap agreements with the same bank to effectively convert the
foregoing  floating rate long-term loans to fixed rate loans.  These  agreements
fix the Company's interest rate on its $2,512,000 mortgage loan at 7.79% and its
$388,000 term loan at 7.7%. The interest rate swap agreements mature in the same
amounts and over the same periods as the related mortgage and term loans.

In October 1999, the Company entered into a $1.2 million mortgage loan agreement
with its bank to finance the expansion of its principal operating facility.  The
loan is payable in equal monthly  principal  installments  through January 2008,
with a $460,000  payment due at the end of the term.  The loan bears interest at
the bank's prime rate minus 160 basis points or, at the Company's option,  LIBOR
plus 100 basis  points  and  contains  the same  covenants  as  included  in the
existing mortgage loans.

In April 1997,  the  Company's  U.K.  based  subsidiary  entered into a ten-year
500,000 pound sterling (approximately $825,000) bank term loan. The term loan is
payable in equal monthly  installments  with interest at a fixed rate of 9%. The
loan is secured by a first  mortgage on the  subsidiary's  property and contains
restrictive  covenants  which,  among other  things,  require the  subsidiary to
maintain certain levels of net worth, earnings and debt service coverage.

Long-term debt maturing in each of the fiscal years  subsequent to September 30,
1999 approximates  $1,212,000 in 2000,  $1,216,000 in 2001,  $1,199,000 in 2002,
$1,197,000 in 2003, $438,000 in 2004 and $1,749,000 thereafter.

At  September  30,  1999,   future  minimum  annual  rental   commitments  under
non-cancelable  capital lease  obligations were as follows:  $69,334 per year in
2000 and 2001, and $33,454 in 2002.









                                             - 41 -





NOTE 8.  Segment and Related Information

The Company adopted SFAS 131,  "Disclosures  About Segments of an Enterprise and
Related  Information"  in  1999,  which  changes  the  way the  Company  reports
information about its operating segments.  The information for 1998 and 1997 has
been restated from the prior year's presentation in order to conform to the 1999
presentation.

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

The Company evaluates  performance and allocates resources based on, among other
things, the net profit for each segment,  which excludes  intersegment sales and
profits. Segment information for the fiscal years ended September 30, 1999, 1998
and 1997 is as follows:





1999                       U.S.         U.K.       Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         

Net sales to
 external customers    $62,939,000  $8,515,000  $1,960,000  $   -       $73,414,000
Intersegment
 net sales               5,334,000       -          36,000      -         5,370,000
Net income (loss)        4,787,000     217,000    (194,000)   (50,000)    4,760,000
Interest expense           506,000     174,000       7,000    (95,000)      592,000
Interest income            227,000       -           -        (86,000)      141,000
Depreciation and
 amortization              680,000     163,000      35,000     36,000       914,000
Total assets            45,025,000   5,912,000   2,904,000 (3,942,000)   49,899,000
Capital expenditures   $ 1,469,000  $  177,000  $  101,000      -       $ 1,747,000





1998                       U.S.         U.K.       Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         

Net sales to
 external customers    $54,184,000  $8,542,000  $  584,000  $   -       $63,310,000
Intersegment
 net sales               4,668,000       -           -          -         4,668,000
Net income (loss)        5,597,000     349,000      41,000   (177,000)    5,810,000
Interest expense         1,024,000     187,000       -       (104,000)    1,107,000
Interest income            164,000       -           -        (99,000)       65,000
Depreciation and
 amortization              652,000     131,000       -          5,000       788,000
Total assets            40,214,000   5,575,000   1,181,000 (2,584,000)   44,386,000
Capital expenditures   $ 4,037,000  $  191,000  $    4,000      -       $ 4,232,000




                                           - 42 -




1997                       U.S.         U.K.       Other   Consolidating   Totals
- ----                    ----------   ----------  --------- -------------   ------
                                                         

Net sales to
 external customers    $43,605,000  $7,914,000  $    -      $   -       $51,519,000
Intersegment
 net sales               3,344,000       -           -          -         3,344,000
Net income (loss)        1,385,000     183,000       -         (3,000)    1,565,000
Interest expense         1,041,000     191,000       -        (88,000)    1,144,000
Interest income             79,000       -           -        (79,000)        -
Depreciation and
 amortization              639,000     145,000       -          -           784,000
Total assets            28,209,000   4,938,000       -     (1,947,000)   31,200,000
Capital expenditures   $   819,000  $  106,000  $    -          -       $   925,000



The   consolidating   segment  presented  above  includes  the  elimination  and
consolidation  of  intersegment  transactions.  Net sales and long-lived  assets
related to operations  in the United States and other foreign  countries for the
fiscal years ended September 30, 1999, 1998, and 1997 are as follows:

                                       1999             1998            1997
                                       ----             ----            ----
Net sales
 U.S.                              $63,236,000      $54,184,000     $43,605,000
Foreign                             10,178,000        9,126,000       7,914,000
                                   -----------      -----------      ----------
   Total                           $73,414,000      $63,310,000     $51,519,000

Long-lived assets
 U.S.                              $ 6,234,000      $ 5,443,000     $ 2,059,000
 Foreign                             1,819,000        1,694,000       1,433,000
                                    ----------      -----------      ----------
   Total                           $ 8,053,000      $ 7,137,000     $ 3,492,000

U.S. sales include  $5,236,000,  $9,853,000 and $10,747,000 for export in fiscal
years 1999,  1998, and 1997,  respectively.  Indirect sales to the United States
Postal Service under a national supply contract  approximated  $22.7 million and
$12.0 million in fiscal 1999 and 1998, respectively.


NOTE 9.  Stock Options and Stock Purchase Warrants

The Company  maintains  stock option  plans which  include  both  incentive  and
non-qualified  options  covering  a total of  430,532  shares  of  common  stock
reserved for issuance to key employees,  including officers and directors.  Such
amount includes a total of 100,000 options  reserved for issuance under the 1999
Incentive Stock Option Plan, as well as a total of 100,000 options  reserved for
issuance  under  the 1999  Non-Qualified  Stock  Option  Plan,  approved  by the
shareholders  in April 1999.  All options are issued at fair market value at the
grant date and are exercisable in varying  installments  according to the plans.
The plans allow for the payment of option  exercises  through the  surrender  of
previously  owned  shares  based on the fair market  value of such shares at the
date of  surrender.  During  fiscal 1999 and 1998,  a total of 12,431 and 16,565
common  shares,   respectively,   were  surrendered  pursuant  to  stock  option
exercises,  which are held in treasury.  There were 59,885 shares  available for
grant at September 30, 1999.




                                           - 43 -





Changes in  outstanding  stock  options for the three years ended  September 30,
1999 are as follows:

                                                       Weighted
                                    Number             Average
                                    of                 Exercise
                                    Shares             Price
- -------------------------------------------------------------------
Balance - September 30, 1996        444,649            $1.83
Options granted                     241,000            $2.77
Options exercised                  (244,332)           $1.95
Options forfeited                   (21,820)           $2.35
- -------------------------------------------------------------------
Balance - September 30, 1997        419,497            $2.27
Options granted                      48,250            $6.98
Options exercised                  (116,450)           $2.18
Options forfeited                    (1,400)           $6.50
- -------------------------------------------------------------------
Balance - September 30, 1998        349,897            $2.94
Options granted                     143,000            $7.50
Options exercised                  (120,050)           $2.26
Options forfeited                    (2,200)           $7.00
- -------------------------------------------------------------------
Balance - September 30, 1999        370,647            $4.89
Price range $1.69 - $3.06
  (weighted-average contractual     183,897            $2.36
   life of 1.9 years)
Price range $6.75 - $8.19
  (weighted-average contractual     186,750            $7.38
   life of 5.2 years)
- -------------------------------------------------------------------
Exercisable options -
  September 30, 1997                149,838            $1.96
  September 30, 1998                253,123            $2.47
  September 30, 1999                210,147            $2.94
- -------------------------------------------------------------------

Pro forma information regarding net income and earnings per share is required by
SFAS 123,  and has been  determined  as if the  Company  had  accounted  for its
employee stock options under the fair value method of this  Statement.  The fair
value for  options  was  estimated  at the date of grant  using a  Black-Scholes
option pricing model with the following  weighted average  assumptions for 1999,
1998 and 1997:

                                      1999            1998            1997
                                      ----            ----            ----
- ------------------------------------------------------------------------------
Risk-free interest rate                5.0%            5.0%            6.0%
Dividend yield                         0.0%            0.0%            0.0%
Volatility factor                     59.0%           67.3%           52.7%
Weighted average expected life       4 years         3 years         3 years
- ------------------------------------------------------------------------------

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







                                           - 44 -





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

                                1999                1998               1997
                                ----                ----               ----
Net income:
  As reported                $4,760,201          $5,809,981        $1,564,518
  Pro forma                  $4,646,938          $5,638,166        $1,364,368

Earnings per share:

  As reported
     Basic                      $1.05               $1.61              $ .56
     Diluted                    $1.01               $1.50              $ .52

  Pro forma
     Basic                      $1.03               $1.56              $ .49
     Diluted                    $ .98               $1.46              $ .45

Weighted average fair value
  of options granted            $3.74               $3.34              $1.13

Pro  forma  earnings  reflect  only  options  granted  since  October  1,  1995.
Therefore,  the full impact of calculating  compensation  cost for stock options
under  SFAS  No.  123 is not  reflected  in the pro  forma  net  income  amounts
presented above because compensation cost is reflected over the options' vesting
period and  compensation  cost for options  granted prior to October 1, 1995 was
not considered.

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

NOTE 10.  Earnings Per Share

The following  table provides the  components of the basic and diluted  earnings
per share (EPS) computations:
                                    1999            1998            1997
                                    ----            ----            ----
Basic EPS Computation

Net income                       $4,760,201      $5,809,981     $1,564,518
Weighted average shares
  outstanding                     4,519,344       3,605,307      2,803,805

Basic earnings per share         $     1.05      $     1.61     $      .56
                                 ==========      ==========     ==========


Diluted EPS Computation

Net income                       $4,760,201      $5,809,981     $1,564,518
Weighted average shares
  outstanding                     4,519,344       3,605,307      2,803,805
Stock options                       185,940         260,425        218,191
Stock compensation arrangement       13,075           7,343          -
                                  ---------       ---------      ---------
Diluted shares outstanding        4,718,358       3,873,075      3,021,996

Diluted earnings per share       $     1.01      $     1.50     $      .52
                                 ==========      ==========     ==========


                                           - 45 -


NOTE 11.  Commitments

The Company  occupies  certain  facilities,  or is  contingently  liable,  under
operating  leases that expire at various dates through 2008.  The leases,  which
cover periods from three to nine years, generally provide for renewal options at
specified rental amounts.  The aggregate operating lease commitment at September
30,  1999 was  $522,000  with  minimum  rentals  for the fiscal  years  shown as
follows: 2000 - $158,000;  2001 - $136,000; 2002 - $73,000; 2003 - $27,000; 2004
- - $25,000; 2005 and thereafter - $103,000.

The  Company  is a party to  employment  agreements  with four  executives  that
provide  for,  among other  things,  the payment of  compensation  if there is a
change  in  control  without  Board of  Director  approval  (as  defined  in the
agreements). The contingent liability under such change in control provisions at
September 30, 1999 was approximately $1,605,000.  The total compensation payable
under these  agreements,  absent a change in control,  aggregated  $2,215,000 at
September 30, 1999. The Company is also a party to insured deferred compensation
agreements  with two retired  officers.  The  aggregate  remaining  compensation
payments of  approximately  $495,000 as of September 30, 1999 are subject to the
individuals'  adherence  to certain  non-compete  covenants,  and are payable in
monthly  installments through December 2003. In October 1997, 1998 and 1999, the
Company's Chief Executive Officer was provided a deferred  compensation  benefit
of 45,952, 16,565 and 8,130 shares, respectively, of common stock currently held
by the  Company  in  treasury.  Such  shares  vest  upon the  expiration  of the
executive's  employment  agreement in October  2004,  or earlier  under  certain
occurrences including his death,  involuntary termination or a change in control
of the  Company.  The market value of such shares  approximated  $507,000 at the
dates of grant,  which is being amortized on the  straight-line  method over the
term of the employment agreement.

Sales to customers from the Company's U.K. based  subsidiary are  denominated in
British pounds sterling.  The Company attempts to minimize its currency exposure
on these sales through the purchase of forward  exchange  contracts to cover its
billings to this subsidiary.  These contracts  generally involve the exchange of
one  currency  for  another at a future date and  specified  exchange  rate.  At
September  30,  1999 and 1998,  the  Company had  approximately  $1,550,000  and
$2,200,000,  respectively,  of outstanding  forward  exchange  contracts to sell
British pounds. Such contracts have maturities of less than one year.

The Company's purchases of Japanese sourced products through CBC Company,  Ltd.,
a related  party,  are  denominated  in Japanese yen. At September 30, 1999, the
Company had approximately  $1,059,000 of outstanding  forward exchange contracts
to purchase  Japanese yen. At September  30, 1998,  the Company did not have any
forward exchange contracts to purchase Japanese yen.

The Company received notice from a competitor asserting that certain of the
Company's products infringe upon a patent it allegedly owns and is seeking
royalties on the Company's sales of such products.  The Company is reviewing
the claim and believes that it has good defenses in this matter.  No assurance
can be given that this matter will be resolved in the Company's favor and no
reasonable estimate of potential loss, if any, can be made at this time.


                                           - 46 -



NOTE 12.  Related Party Transactions

As of  September  30, 1999,  CBC Company,  Ltd.  and  affiliates  ("CBC")  owned
approximately  12.0% of the Company's  outstanding  common  stock.  The Company,
which has been conducting business with CBC for approximately 20 years,  imports
certain finished products and components through CBC and also sells its products
to CBC who  resells the  products in certain  Asian and  European  markets.  The
Company purchased  approximately $5.4 million,  $5.3 million and $7.1 million of
products  and  components  from  CBC in  fiscal  years  1999,  1998,  and  1997,
respectively,  and the Company sold $1.3 million,  $4.1 million and $2.7 million
of  product  to CBC for  distribution  in fiscal  years  1999,  1998,  and 1997,
respectively.  At September  30, 1999 and 1998,  the Company  owed  $955,000 and
$652,000,  respectively, to CBC and CBC owed $27,000 and $491,000, respectively,
to the Company resulting from purchases of products.

As of September 30, 1999, Mr. Chu S. Chun had voting control over  approximately
4.5% of the Company's  outstanding  common stock. Mr. Chun  beneficially  owns a
controlling  interest  in Chun Shin  Electronics,  Inc.  (CSE),  a South  Korean
supplier  of  certain of the  Company's  products  (see Note 3).  Mr.  Chun also
controls  International  Industries,  Inc. (I.I.I.), a U.S. based company, which
arranges the  importation of all the Company's  products  purchased  directly or
indirectly  from CSE.  During fiscal years 1999 and 1998, the Company  purchased
approximately  $5.7 million and $8.0 million of products from CSE through I.I.I.
under this agreement.  In addition,  the Company sold approximately $535,000 and
$344,000 of its products to I.I.I. in 1999 and 1998, respectively, for resale to
CSE. At  September  30,  1999 and 1998,  I.I.I.  owed the Company  approximately
$238,000 and $59,000, respectively.































                                           - 47 -



                          VICON INDUSTRIES, INC. AND SUBSIDIARIES
                                  QUARTERLY FINANCIAL DATA

(Unaudited)



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

Fiscal 1999
December       $17,128,000     $ 5,609,000    $ 1,060,000   $ .24       $ .23
March           17,500,000       5,895,000      1,161,000     .26         .25
June            19,493,000       6,614,000      1,346,000     .30         .28
September       19,293,000       6,581,000      1,193,000     .26         .25
               -----------     -----------    -----------   -----       -----
Total          $73,414,000     $24,699,000    $ 4,760,000   $1.05       $1.01
               ===========     ===========    ===========   =====       =====



Fiscal 1998
December       $14,874,000      $4,628,000    $ 1,009,000   $ .34       $ .31
March           14,731,000       4,826,000      1,154,000     .38         .35
June            16,106,000       5,451,000      1,575,000     .40         .38
September       17,599,000       5,927,000      2,072,000     .46         .44
               -----------     -----------    -----------   -----       -----
 Total         $63,310,000     $20,832,000    $ 5,810,000   $1.61       $1.50
               ===========     ===========    ===========   =====       =====




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.




















                                           - 48 -





                                  SCHEDULE I




                     VICON INDUSTRIES, INC. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS


                 Years ended September 30, 1999, 1998, and 1997



                              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, 1999            $694,000     $290,000    $166,000   $818,000
                              ========     ========    ========   ========

September 30, 1998            $493,000     $285,000    $ 84,000   $694,000
                              ========     ========    ========   ========

September 30, 1997            $396,000     $273,000    $176,000   $493,000
                              ========     ========    ========   ========
























                                           - 49 -










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

December 29, 1999

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.


Kenneth M. Darby                                       December 29, 1999
- ---------------------                                  ---------------------
Kenneth M. Darby          Chairman and CEO             Date

Chu S. Chun                                            December 29, 1999
- ---------------------                                  ---------------------
Chu S. Chun               Director                     Date

Milton F. Gidge                                        December 29, 1999
- ---------------------                                  ---------------------
Milton F. Gidge           Director                     Date

Peter F. Neumann                                       December 29, 1999
- ---------------------                                  ---------------------
Peter F. Neumann          Director                     Date

W. Gregory Robertson                                   December 29, 1999
- ---------------------                                  ---------------------
W. Gregory Robertson      Director                     Date

Arthur D. Roche                                        December 29, 1999
- ---------------------                                  ---------------------
Arthur D. Roche           Director                     Date

Kazuyoshi Sudo                                         December 29, 1999
- ---------------------                                  ---------------------
Kazuyoshi Sudo            Director                     Date











                                           - 50 -



                                         SIGNATURES

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

VICON INDUSTRIES, INC.


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

December 29, 1999

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

VICON INDUSTRIES, INC.


                                                       December 29, 1999
- ---------------------                                  ---------------------
Kenneth M. Darby          Chairman and CEO             Date

                                                       December 29, 1999
- ---------------------                                  ---------------------
Chu S. Chun               Director                     Date

                                                       December  29, 1999
- ---------------------                                  ---------------------
Milton F. Gidge           Director                     Date

                                                       December 29, 1999
- ---------------------                                  ---------------------
Peter F. Neumann          Director                     Date

                                                       December 29, 1999
- ---------------------                                  ---------------------
W. Gregory Robertson      Director                     Date

                                                       December 29, 1999
- ---------------------                                  ---------------------
Arthur D. Roche           Director                     Date

                                                       December 29, 1999
- ---------------------                                  ---------------------
Kazuyoshi Sudo            Director                     Date
                                           - 50 -