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, 2006                               Commission File No.  1-7939
----------------------------------------------                       -----------


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


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

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

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

        SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT: None

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

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

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

Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 405 of the Securities Act.   Yes         No   X
                                                -----       -----

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act.  Yes       No     X
                                                        -----       -----

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. __

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one)

Large Accelerated Filer     Accelerated Filer     Non-Accelerated Filer   X
                       ----                   ---                       ----

Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Securities Exchange Act of 1934).

Yes          No   X
    -----       -----

The  aggregate  market  value of voting  and  non-voting  Common  Stock  held by
non-affiliates of the registrant based upon the closing price of $3.20 per share
as of March 31, 2006 was approximately $9,525,000.

The number of shares outstanding of the registrant's Common Stock as of December
15, 2006 was 4,660,711.





                                     PART I
                                     ------
ITEM 1 - BUSINESS
-----------------

General
-------

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

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

Products
--------

The  Company's  product  line  consists of various  elements of a video  system,
including network video encoders, decoders, servers and related video management
software,  analog and IP cameras,  digital recorders,  display units (monitors),
matrix switchers,  robotic camera dome systems and system controls.  The Company
provides a  comprehensive  line of products due to the many varied  climatic and
operational  environments  in which the  products  are  expected to perform.  In
addition to selling from a standard  catalog line, the Company at times produces
to   specification   or  will  modify  an  existing  product  to  meet  customer
requirements.

The  Company's  products  range in price from $10 for a simple  camera  mounting
bracket to several hundred thousand dollars (depending upon configuration) for a
large  digital  control,  transmission,  recording,  storage  and  video  matrix
switching  system.  The Company's sales are concentrated  principally  among its
digital video systems and dome camera systems product lines.


                                      - 2 -


Marketing
---------

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

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

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

International Sales
-------------------

The  Company  sells its  products  in Europe,  Scandinavia  and the Middle  East
through its European-based subsidiary and elsewhere outside the U.S. principally
by direct  export from its U.S.  based  parent  company.  In October  2004,  the
Company acquired all of the operating assets of Videotronic  Infosystems GmbH, a
30-year old Germany based video system supplier, to expand its presence into the
sizable  German  video  security  market.  The  Company  has a  few  territorial
exclusivity  agreements  with  customers  but  primarily  uses a wide  range  of
installation  companies and distributors in international markets. In Australia,
Japan and Norway, the Company permits  independent sales  representatives to use
the Company's name for marketing purposes.

Direct export sales and sales from the Company's foreign  subsidiaries  amounted
to $26.0  million,  $27.0  million  and  $22.3  million  or 46%,  48% and 42% of
consolidated net sales in fiscal years 2006, 2005, and 2004,  respectively.  The
Company's  principal foreign markets are Europe, the Middle East and the Pacific
Rim, which together  accounted for approximately  89% of international  sales in
fiscal 2006.

                                      - 3 -

Competition
-----------

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

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

Engineering and Development
---------------------------

The Company's  engineering  and development is focused on new and improved video
systems and system components. In recent years, the trend of product development
and demand within the video security and surveillance market has been toward the
application  of digital  technology,  principally  relating to the  compression,
analysis,  transmission,  storage, manipulation,  imaging and display of digital
video over IP networks.  As the demands of the Company's  target market  segment
require the  Company to keep pace with  changes in  technology,  the Company has
focused its engineering effort in these developing areas.  Development  projects
are chosen and  prioritized  based on direct  customer  feedback,  the Company's
analysis as to the needs of the marketplace,  anticipated technological advances
and market research.

At  September  30,  2006,  the Company  employed a total of 41  engineers in the
following areas: software development, mechanical design,  manufacturing/testing
and electrical and circuit design.  Engineering and development expense amounted
to  approximately  8% of net sales in fiscal 2006 and 9% of net sales in each of
fiscal years 2005 and 2004.

Source and Availability of Raw Materials
----------------------------------------

The Company relies upon independent  manufacturers  and suppliers to manufacture
and assemble certain of its proprietary products and expects to continue to rely
on such entities in the future. The Company's  relationships with certain of its
independent  manufacturers,  assemblers  and suppliers are 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 or components.

                                      - 4 -

Intellectual Property
---------------------

The  Company  owns,  and has  pending,  a limited  number of design and  utility
patents  expiring at various  times.  The Company  owns certain  trademarks  and
several other trademark  applications  are pending both in the United States and
in Europe. Most of the Company's key products employ proprietary  software which
is protected by copyright.  The Company  considers  its software  products to be
unique  and is a  principal  element  in the  differentiation  of the  Company's
products from its competition. 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  significant  licenses,
franchises  or  concessions  with  respect to any of its  products  or  business
dealings.  In  addition,  the Company  does not  believe  its limited  number of
patents or its lack of licenses, franchises and concessions to be of substantial
significance.  However, the Company is a defendant in a patent infringement suit
as  discussed  in "Item 3 - Legal  Proceedings",  the  outcome  of  which  could
possibly have a material effect on the Company's business.

Inventories
-----------

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

Backlog
-------

The backlog of orders  believed to be firm as of September 30, 2006 and 2005 was
approximately $7.2 million and $6.7 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, 2006, the Company employed 208 full-time  employees,  of whom 8
are officers,  44 are in  administration,  83 are in sales and technical service
capacities,  41 are in engineering and 32 are production employees. At September
30, 2005, the Company employed 218 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 1A - RISK FACTORS
----------------------

The Company designs,  manufactures and markets a wide range of video systems and
components  worldwide  and  is  subject  to  all  business  risks  that  similar
technology  companies  and all other  companies  encounter in their  operations.
Market risks that pertain particularly to the Company are discussed elsewhere in
this Form 10-K under Item 1 -  Business;  Item 3 - Legal  Proceedings;  Item 7 -
Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations;  and Item 7A - Quantitative and Qualitative Disclosures about Market
Risk.

ITEM 1B - UNRESOLVED STAFF COMMENTS
-----------------------------------

None.


                                      - 5 -

ITEM 2 - PROPERTIES
-------------------

The Company principally  operates from an 80,000 square-foot facility located at
89 Arkay  Drive,  Hauppauge,  New York,  which it owns.  The Company also owns a
14,000  square-foot  sales,  service and warehouse  facility in southern England
which  services the U.K.,  Europe and the Middle East. In addition,  the Company
operates under leases from offices in Yavne,  Israel;  Neumunster,  Germany; and
various local sales offices  throughout  Europe.  The Company  believes that its
facilities are adequate to meet its current and foreseeable operating needs.

ITEM 3 - LEGAL PROCEEDINGS
--------------------------

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company  relates to its camera dome systems and other  products  that  represent
significant  sales to the Company.  Among other things,  the suit seeks past and
enhanced  damages,  injunctive  relief and attorney's fees. In January 2006, the
Company  received the plaintiff's  claim for past damages  through  December 31,
2005 that approximated $11.7 million plus pre-judgment interest. The Company and
its outside  patent  counsel  believe that the complaint  against the Company is
without merit.  The Company is vigorously  defending  itself and is a party to a
joint  defense with  certain  other named  defendants.  The Company is unable to
reasonably estimate a range of possible loss, if any, at this time. Although the
Company  believes that it has  meritorious  defenses to such claims,  there is a
possibility that an unfavorable outcome could ultimately occur that could result
in a liability  that is  material to the  Company's  results of  operations  and
financial  position.  The Company has held discussions with the plaintiff in the
interest of  settling  the case.  However,  there can be no  assurance  that any
settlement can be reached.

In  connection  with this  suit,  the  Company  petitioned  the U.S.  Patent and
Trademark Office (USPTO) for  reexamination of the plaintiff's  patent. In April
2006,  the  USPTO  issued  a  non-final  office  action  rejecting  all  of  the
plaintiff's  patent claims asserted  against the Company citing the existence of
prior art of the Company and another  defendant.  The plaintiff has appealed the
USPTO  ruling and has  additional  appeals  available  to them in the USPTO and,
thereafter,  in the Court of Appeals for the Federal Circuit.  On June 30, 2006,
the Federal  District  Court  granted  the  defendants'  motion for  continuance
(delay) of the trial,  pending the outcome of the USPTO's  reexamination  office
proceedings.

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

None


                                      - 6 -


                                     PART II
                                     -------


ITEM 5 - MARKET FOR THE REGISTRANT'S  COMMON STOCK,  RELATED STOCKHOLDER MATTERS
--------------------------------------------------------------------------------
     AND ISSUER PURCHASES OF EQUITY SECURITIES
     -----------------------------------------

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 2006
          December          3.68        2.63
          March             3.47        2.82
          June              3.39        2.60
          September         3.65        2.80

          Fiscal 2005
          December          5.75        4.33
          March             4.74        3.23
          June              3.72        2.55
          September         4.80        2.50

The last sale  price of the  Company's  Common  Stock on  December  15,  2006 as
reported  on AMEX was $3.59 per  share.  As of  December  15,  2006,  there were
approximately 200 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.

On April 26, 2001, the Company announced that its Board of Directors  authorized
the  repurchase  of up to $1 million of shares of the  Company's  common  stock,
which represented  approximately  9.8% of shares outstanding on the announcement
date.  The Company did not  repurchase  any of its common stock during the three
month period ended September 30, 2006.

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

FISCAL YEAR                  2006        2005        2004      2003       2002
                             ----        ----        ----      ----       ----

                                   (in thousands, except per share data)

Net sales                  $56,279     $56,056     $53,533   $51,954    $54,168
Gross profit                22,094      20,996      19,711    19,091     18,218
Operating loss                (367)     (2,931)     (2,226)   (1,677)    (2,180)
Loss before income taxes      (397)     (3,069)     (2,210)   (1,739)    (2,349)
Net loss (1)                  (547)     (2,885)     (2,691)   (4,874)    (1,579)
Net loss per share (1):
  Basic and Diluted           (.12)       (.63)       (.59)    (1.05)      (.34)
Total assets                35,955      34,192      38,867    41,893     47,426
Long-term debt               1,740       2,062       2,410     2,732      3,040
Working capital             20,181      19,713      22,793    25,333     27,827
Property, plant and
  equipment (net)            6,229       6,616       7,090     7,286      7,666


(1)  Fiscal 2003 includes the effects of the Company's  adoption of Statement of
     Financial  Accounting  Standards No. 142,  "Goodwill  and Other  Intangible
     Assets", on October 1, 2002.


                                      - 7 -





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

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

Fiscal Year 2006 Compared with 2005
-----------------------------------

Net sales for 2006  increased  slightly  to $56.3  million  compared  with $56.1
million in 2005.  Domestic  sales  increased 4% to $30.3  million  compared with
$29.1  million  in 2005.  International  sales  decreased  4% to  $26.0  million
compared  with $27.0  million in 2005.  The backlog of unfilled  orders was $7.2
million at September 30, 2006 compared with $6.7 million at September 30, 2005.

Gross profit margins for 2006 increased to 39.3% compared with 37.5% in 2005 due
principally to production  cost  reductions  within the Company's  digital video
product line and a favorable product sales mix.

Operating  expenses for 2006  decreased  to $22.5  million or 39.9% of net sales
compared  with  $23.9  million or 42.7% of net sales in 2005 as a result of cost
reduction initiatives spread among all operating expense categories. In 2006 and
2005, the Company incurred $537,000 and $661,000, respectively, of legal expense
in the defense of a patent  infringement  suit ($1.9 million since  inception in
2003). In addition,  the Company continued to invest in new product development,
incurring $4.5 million of engineering and development  expenses in 2006 compared
with $4.8 million in 2005.

The Company  incurred an operating loss of $367,000 in 2006 compared with a loss
of $2.9 million in 2005. The $2.6 million  improvement in operating  performance
in 2006 was due  principally  to  improved  gross  margins  and lower  operating
expenses.  The current year results  include a $525,000  operating loss from the
Company's  Videotronic  subsidiary  compared with a $357,000 loss in 2005. Since
its  acquisition  on October 1, 2004,  this  subsidiary  has incurred  operating
losses as it continued to transition from former bankruptcy protection.

Interest  expense  decreased to $165,000 for 2006 compared with $181,000 in 2005
principally as a result of the paydown of bank  borrowings  offset,  in part, by
the effect of increased  interest  rates during 2006.  Interest and other income
increased to $136,000 for 2006  compared with $88,000 in 2005  principally  as a
result of increased  interest  rates during the current year.  During 2005,  the
Company also  liquidated  the principal  portion of its investment in marketable
securities, resulting in a $45,000 loss for the year.

Income tax expense for 2006 was $150,000  compared with $27,000 in 2005 relating
principally to profits  reported by the Company's U.K.  subsidiary.  The Company
has ceased  recognizing  tax  benefits on its U.S.  operating  losses due to the
uncertainty of their future realization.

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

As a result of the  foregoing,  the  Company  incurred a net loss of $547,000 in
2006 compared with a net loss of $2.9 million in 2005.


                                      - 8 -





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


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

Fiscal Year 2005 Compared with 2004
-----------------------------------

Net sales for 2005 increased 5% to $56.1 million  compared with $53.5 million in
2004.  Net sales for 2005  included  $6.2  million of sales  from the  Company's
German subsidiary,  Videotronic, whose operating assets were acquired on October
1, 2004.  Domestic  sales  decreased  7% to $29.1  million  compared  with $31.2
million  in 2004.  International  sales,  excluding  the  Company's  Videotronic
subsidiary,  decreased 7% to $20.8 million  compared with $22.3 million in 2004.
The backlog of unfilled  orders was $6.7 million at September  30, 2005 compared
with $4.7 million at September 30, 2004.

Gross profit  margins for 2005  increased to 37.5%  compared with 36.8% in 2004.
The 2004 margin was  negatively  impacted by $1.1 million  (2.1%) of charges for
the phase out of certain  discontinued  product lines.  Excluding the effects of
these year ago period charges,  the Company's 2005 margins  declined as a result
of reduced selling prices on its digital video server/recorder product line.

Operating  expenses for 2005  increased  to $23.9  million or 42.7% of net sales
compared with $21.9 million or 41.0% of net sales in 2004. The increase included
$2.3  million  of  operating  expenses  incurred  by the  Company's  Videotronic
subsidiary.  In 2005 and 2004,  the  Company  incurred  $661,000  and  $562,000,
respectively,  of legal  expense in the  defense of a patent  infringement  suit
($1.3 million since  inception in 2003). In addition,  the Company  continued to
invest in new product development in 2005, incurring $4.8 million of engineering
and development expenses compared with $4.9 million in 2004.

The Company  incurred an operating  loss of $2.9 million in 2005 compared with a
loss of $2.2  million  in 2004.  The  current  year  results  include a $357,000
operating loss from the Company's Videotronic subsidiary as it transitioned from
former bankruptcy protection.

Interest  expense  decreased to $181,000 for 2005 compared with $187,000 in 2004
principally as a result of the paydown of bank  borrowings  offset,  in part, by
the effect of increased  interest  rates during 2005.  Interest and other income
decreased to $88,000 for 2005 compared with  $204,000 in 2004  principally  as a
result of reduced  investable  funds during the current year.  During 2005,  the
Company also  liquidated  the principal  portion of its investment in marketable
securities, resulting in a $45,000 loss for the year.

Income tax expense for 2005 was $27,000  compared with $481,000 in 2004 relating
principally to profits reported by the Company's European operation. The Company
has ceased  recognizing  tax  benefits on its U.S.  operating  losses due to the
uncertainty of its future realization.

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

As a result of the foregoing, the Company incurred a net loss of $2.9 million in
2005 compared with a net loss of $2.7 million in 2004.


                                      - 9 -





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

LIQUIDITY AND CAPITAL RESOURCES
-------------------------------

Net cash provided by operating activities was $722,000 for 2006. The net loss of
$547,000 for the year was more than offset by $1.1 million of non-cash  charges.
Increases in accounts  receivable  of $872,000 and  inventories  of $1.4 million
were offset in part by an increase in accounts payable of $1.6 million. Net cash
used in investing  activities was $516,000 for 2006 due  principally to $510,000
of general  capital  expenditures.  Net cash used in  financing  activities  was
$396,000 in 2006,  which  included  $403,000  of  scheduled  repayments  of bank
mortgage  loans.  As a result of the  foregoing,  cash decreased by $179,000 for
2006 after the effect of  exchange  rate  changes  on the cash  position  of the
Company.

The Company's European-based subsidiary maintains a bank overdraft facility that
provides for maximum  borrowings of one million Pounds  Sterling  (approximately
$1,870,000)  to support its local working  capital  requirements.  This facility
expires in March 2007. At September 30, 2006 and 2005, there were no outstanding
borrowings under this facility.

The  following  is a  summary  of the  Company's  long-term  debt  and  material
operating lease obligations as of September 30, 2006:

              Debt                 Lease
Year       Repayments           Commitments         Total
----       ----------           -----------         -----
2007       $  332,000             $379,000       $  711,000
2008        1,740,000              119,000        1,859,000
2009            -                   19,000           19,000

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

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

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company  relates to its camera dome systems and other  products  that  represent
significant  sales to the Company.  Among other things,  the suit seeks past and
enhanced  damages,  injunctive  relief and attorney's fees. In January 2006, the
Company  received the plaintiff's  claim for past damages  through  December 31,
2005 that approximated $11.7 million plus pre-judgment interest. The Company and
its outside  patent  counsel  believe that the complaint  against the Company is
without merit.  The Company is vigorously  defending  itself and is a party to a
joint  defense with  certain  other named  defendants.  The Company is unable to
reasonably estimate a range of possible loss, if any, at this time. Although the
Company  believes that it has  meritorious  defenses to such claims,  there is a
possibility that an unfavorable outcome could ultimately occur that could result
in a liability  that is  material to the  Company's  results of  operations  and
financial  position.  The Company has held discussions with the plaintiff in the
interest of  settling  the case.  However,  there can be no  assurance  that any
settlement can be reached.

In  connection  with this  suit,  the  Company  petitioned  the U.S.  Patent and
Trademark Office (USPTO) for  reexamination of the plaintiff's  patent. In April
2006,  the  USPTO  issued  a  non-final  office  action  rejecting  all  of  the
plaintiff's  patent claims asserted  against the Company citing the existence of
prior art of the Company

                                     - 10 -


and another  defendant.  The  plaintiff  has  appealed  the USPTO ruling and has
additional appeals available to them in the USPTO and, thereafter,  in the Court
of Appeals for the Federal Circuit. On June 30, 2006, the Federal District Court
granted the defendants' motion for continuance (delay) of the trial, pending the
outcome of the USPTO's reexamination office proceedings.

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

The Company's  significant  accounting policies are fully described in Note 1 to
the consolidated  financial  statements included in Part IV. Management believes
the  following  critical  accounting  policies,  among  others,  affect its more
significant  judgments and estimates used in the preparation of its consolidated
financial statements.

The Company  recognizes  revenue  when  persuasive  evidence  of an  arrangement
exists,  delivery has occurred or services have been rendered, the selling price
is fixed or  determinable,  and  collectibility  of the resulting  receivable is
reasonably  assured.  As it  relates  to product  sales,  revenue  is  generally
recognized when products are sold and title is passed to the customer.  Shipping
and handling costs are included in cost of sales. Advance service billings under
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. Pursuant to
the  adoption  of EITF Issue No.  00-21,  "Revenue  Arrangements  with  Multiple
Deliverables",  the Company evaluates  multiple-element revenue arrangements for
separate  units of  accounting,  and  follows  appropriate  revenue  recognition
policies for each  separate  unit.  Elements are  considered  separate  units of
accounting  provided that (i) the delivered  item has  stand-alone  value to the
customer, (ii) there is objective and reliable evidence of the fair value of the
delivered  item,  and (iii) if a general right of return exists  relative to the
delivered item,  delivery or performance of the  undelivered  item is considered
probable and substantially  within the control of the Company. As applied to the
Company,  under arrangements  involving the sale of product and the provision of
services, product sales are recognized as revenue when the products are sold and
title is passed to the customer,  and service  revenue is recognized as services
are performed.  For products that include more than incidental software, and for
separate licenses of the Company's  software  products,  the Company  recognizes
revenue in  accordance  with the  provisions  of  Statement  of  Position  97-2,
"Software Revenue Recognition", as amended.

The Company  maintains  allowances  for doubtful  accounts for estimated  losses
resulting from the inability of its customers to make required payments.  If the
financial  condition  of its  customers  were to  deteriorate,  resulting  in an
impairment  of their  ability to make  payments,  additional  allowances  may be
required.

The Company  provides for the estimated  cost of product  warranties at the time
revenue is recognized. While the Company engages in product quality programs and
processes,  including  monitoring  and  evaluating  the quality of its component
suppliers,  its  warranty  obligation  is  affected  by product  failure  rates,
material  usage and service  delivery  costs  incurred in  correcting  a product
failure. Should actual product failure rates, material usage or service delivery
costs differ from its estimates,  revisions to the estimated  warranty liability
may be required.

The Company writes down its inventory for estimated obsolescence and slow moving
inventory equal to the difference between the carrying cost of inventory and the
estimated net realizable market value based upon assumptions about future demand
and market conditions.  Technology changes and market conditions may render some
of the Company's products obsolete and additional  inventory  write-downs may be
required.  If actual future demand or market  conditions are less favorable than
those projected by management, additional inventory write-downs may be required.

                                     - 11 -


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

The  Company's  ability to recover the reported  amounts of deferred  income tax
assets is  dependent  upon its ability to  generate  sufficient  taxable  income
during the periods over which net temporary tax differences  become  deductible.
The Company plans to provide a full valuation allowance against its deferred tax
assets until such time that it can achieve a sustained level of profitability or
other positive evidence arises that would demonstrate an ability to recover such
assets.

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

Recent Accounting Pronouncements
--------------------------------

In July 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued FASB
Interpretation No. 48 ("FIN 48"), "Accounting for Uncertainty in Income Taxes --
an  interpretation  of FASB  Statement No. 109". FIN 48 clarifies the accounting
for  uncertainty  in  income  taxes  recognized  in  an  enterprise's  financial
statements in accordance  with FASB  Statement  No. 109,  Accounting  for Income
Taxes. FIN 48 prescribes a recognition  threshold and measurement  attribute for
the financial  statement  recognition and measurement of a tax position taken or
expected  to be  taken  in a tax  return.  FIN  48  also  provides  guidance  on
derecognition,  classification,  interest and  penalties,  accounting in interim
periods,  disclosures,  and  transition.  FIN 48 is  effective  for fiscal years
beginning after December 15, 2006. The Company does not expect that the adoption
of FIN 48 will have a material impact on its  consolidated  financial  position,
results of operations or cash flows.


In  September  2006,  the FASB issued SFAS No.  157,  "Fair Value  Measurements"
("SFAS  157").  SFAS 157  clarifies  that fair value is the amount that would be
exchanged  to sell an asset or  transfer a liability  in an orderly  transaction
between market  participants.  Further, the standard establishes a framework for
measuring  fair value in generally  accepted  accounting  principles and expands
certain  disclosures  about fair value  measurements.  SFAS 157 is effective for
fiscal years beginning after November 15, 2007. The Company does not expect that
the  adoption  of SFAS 157  will  have a  material  impact  on its  consolidated
financial position, results of operations or cash flows.


In September  2006,  the U.S.  Securities and Exchange  Commission  issued Staff
Accounting   Bulletin   No.  108,   "Considering   the  Effects  of  Prior  Year
Misstatements   when   Quantifying   Misstatements  in  Current  Year  Financial
Statements"  ("SAB  108").  SAB 108  provides  interpretive  guidance on how the
effects of the  carryover  or  reversal  of prior year  misstatements  should be
considered in  quantifying a current year  misstatement.  The SEC staff believes
that registrants should quantify errors using both a balance sheet and an income
statement approach and evaluate whether either approach results in quantifying a
misstatement  that, when all relevant  quantitative and qualitative  factors are
considered,  is material.  SAB 108 is effective for fiscal years beginning after
November 15, 2006. The Company does not expect that the adoption of SAB 108 will
have a  material  impact on its  consolidated  financial  position,  results  of
operations or cash flows.

                                     - 12 -

Foreign Currency Activity
-------------------------

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

Sales by the Company's U.K. and German based subsidiaries to customers in Europe
are made in British pounds sterling (pounds) or Eurodollars  (Euros).  In fiscal
2006,  approximately  $5.8  million of products  were sold by the Company to its
U.K. based subsidiary for resale.  The Company attempts to minimize its currency
exposure  on  intercompany  sales  through  the  purchase  of  forward  exchange
contracts.

The Company's  Israeli based subsidiary  incurs shekel based operating  expenses
which are funded by the Company in U.S. dollars.  In past years, the Company had
purchased forward exchange  contracts to minimize its currency exposure on these
expenses during periods of favorable fluctuating exchange rates.

As of September 30, 2006, the Company had forward exchange contracts outstanding
with notional amounts aggregating $800,000.  The Company also attempts to reduce
the impact of an  unfavorable  exchange rate condition  through cost  reductions
from its suppliers and shifting  product  sourcing to suppliers  transacting  in
more stable and favorable currencies.

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

ITEM 7A - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
--------------------------------------------------------------------

Market Risk Factors
-------------------

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

The Company  enters into forward  exchange  contracts to hedge  certain  foreign
currency  exposures  and  minimize the effect of such  fluctuations  on reported
earnings and cash flow (see  "Foreign  Currency  Activity",  Note 1  "Derivative
Instruments"  and "Fair  Value of  Financial  Instruments"  to the  accompanying
financial  statements).  At September 30, 2006, the Company's  foreign  currency
exchange  risks  included an  aggregate  $2.5  million of  intercompany  account
balances between the Company and its subsidiaries, which are short term and will
be  settled  in fiscal  2007.  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,  2006, a 10%  strengthening  or weakening of the U.S.  dollar
versus the  British  pound  would  result in a $248,000  decrease  or  increase,
respectively,  in the intercompany accounts receivable balance.  Certain of such
foreign currency exchange risk at September 30, 2006 has been hedged by $800,000
of forward exchange contracts.

At September 30, 2006, the Company had $1.4 million of outstanding floating rate
bank debt which was covered by an interest rate swap agreement that  effectively
converts the  foregoing  floating rate debt to a stated fixed rate (see "Note 5.
Long-Term Debt" to the accompanying financial statements). Thus, the Company has
substantially no net interest rate exposures on these instruments.  However, the
Company had approximately $589,000 of floating rate bank debt that is subject to
interest rate risk as it was not covered by an interest rate swap agreement. The
Company does not believe that a 10%  fluctuation  in interest rates would have a
material  effect  on  its  consolidated   financial   position  and  results  of
operations.
                                     - 13 -


Related Party Transactions
--------------------------

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

Inflation
---------

The impact of  inflation  on the Company has been minimal in recent years as the
rate of inflation remains low. However, inflation continues to increase costs to
the Company.  As operating  expenses and production costs increase,  the Company
principally seeks to increase sales and lower its product cost where possible.

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

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

ITEM 8 - FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
----------------------------------------------------

See Part IV,  Item 15, for an index to  consolidated  financial  statements  and
financial statement schedules.

ITEM 9A - CONTROLS AND PROCEDURES
---------------------------------

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

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


                                     - 14 -

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

There were no changes in the Company's internal control over financial reporting
identified in  connection  with the  evaluation  referred to above that occurred
during the fourth quarter of the fiscal year ended  September 30, 2006 that have
materially  affected,  or  are  reasonably  likely  to  materially  affect,  the
registrant's internal control over financial reporting.

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

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

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

ITEM 9B - OTHER INFORMATION
---------------------------

None.


                                     - 15 -


                                    PART III
                                    --------

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

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

           Name              Age                    Position
           ----              ---                    --------

      Kenneth M. Darby        60      Chairman of the Board, President and
                                      Chief Executive Officer
      John M. Badke           47      Senior Vice President, Finance and
                                        Chief Financial Officer
      Peter A. Horn           51      Vice President, Operations
      Bret M. McGowan         41      Vice President, U.S. Sales and Marketing
      Yacov A. Pshtissky      55      Vice President, Technology and Development
      Joan L. Wolf            52      Executive Administrator and
                                        Corporate Secretary
      Christopher J. Wall     53      Managing Director, Vicon Industries Ltd.
      Yigal Abiri             57      General Manager, Vicon Systems Ltd.
      Clifton H.W. Maloney    69      Director
      Peter F. Neumann        72      Director
      W. Gregory Robertson    63      Director
      Arthur D. Roche         68      Director


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

Kenneth M. Darby - Chairman of the Board, President and Chief Executive Officer.
Mr.  Darby has  served as  Chairman  of the Board  since  April  1999,  as Chief
Executive  Officer since April 1992 and as President  since October 1991. He has
served as a  director  since  1987.  Mr.  Darby also  served as Chief  Operating
Officer and as Executive Vice President,  Vice President,  Finance and Treasurer
of the Company. He joined the Company in 1978 as Controller after more than nine
years at Peat Marwick  Mitchell & Co., a public  accounting  firm.  Mr.  Darby's
current term on the Board ends in May 2008.

John M. Badke - Senior Vice President,  Finance and Chief Financial Officer. Mr.
Badke has been Senior Vice President, Finance since May 2004 and Chief Financial
Officer since December 1999.  Previously,  he was Vice President,  Finance since
October 1998 and 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.

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.

Bret M. McGowan - Vice President, U.S. Sales and Marketing. Mr. McGowan has been
Vice President, U.S. Sales and Marketing since April 2005. From 2001 to 2005, he
served as Vice  President,  Marketing.  Previously,  he served  as  Director  of
Marketing since 1998 and as Marketing  Manager since 1994. He joined the Company
in 1993 as a Marketing Specialist.


                                     - 16 -



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.

Joan L. Wolf - Executive  Administrator  and Corporate  Secretary.  Ms. Wolf has
been  Executive  Administrator  since she  joined  the  Company  in 1990 and was
appointed to the  non-operating  officer position of Corporate  Secretary in May
2002.

Christopher J. Wall - Managing  Director,  Vicon  Industries,  Ltd. Mr. Wall has
been Managing Director, Vicon Industries Ltd. since February 1996. Previously he
served as Financial Director,  Vicon Industries,  Ltd. since joining the Company
in 1989.  Prior to joining  the  Company  he held a variety of senior  financial
positions within Westland plc, a UK aerospace company.

Yigal Abiri - General  Manager,  Vicon  Systems  Ltd. Mr. Abiri has been General
Manager,   Vicon  Systems  Ltd.  since  joining  the  Company  in  August  1999.
Previously, he served as President of QSR, Ltd., a developer and manufacturer of
remote video surveillance equipment.

Clifton H.W. Maloney - Director.  Mr. Maloney has been a director of the Company
since May 2004.  Mr.  Maloney is the President of C.H.W.  Maloney & Co., Inc., a
private  investment  firm that he founded in 1981.  From 1974 to 1984,  he was a
Vice  President in investment  banking at Goldman,  Sachs & Co. Mr. Maloney is a
Director of Interpool, Inc., Chromium Industries, Inc. and The Wall Street Fund.
His current term on the Board ends in May 2007.

Peter F.  Neumann -  Director.  Mr.  Neumann  has been a director of the Company
since 1987.  He is the retired  President  of  Flynn-Neumann  Agency,  Inc.,  an
insurance  brokerage firm. Mr.  Neumann's  current term on the Board ends in May
2009.

W.  Gregory  Robertson  -  Director.  Mr.  Robertson  has been a director of the
Company  since 1991.  He is  President  of TM Capital  Corporation,  a financial
services company which he founded in 1989. From 1985 to 1989, he was employed by
Thomson  McKinnon  Securities,  Inc.  as head of  investment  banking and public
finance. Mr. Robertson's current term on the Board ends in May 2007.

Arthur D. Roche - Director.  Mr. Roche has been a director of the Company  since
1992. He served as Executive Vice President and  co-participant in the Office of
the  President of the Company from August 1993 until his  retirement in November
1999.  For the six months  prior to that time,  Mr.  Roche  provided  consulting
services to the Company.  In October  1991,  Mr.  Roche  retired as a partner of
Arthur Andersen & Co., an international accounting firm which he joined in 1960.
His current term on the Board ends in May 2008.

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

                                     - 17 -


Audit Committee Financial Expert
--------------------------------

All  independent  directors  are  members of the Audit  Committee.  The Board of
Directors has determined that Arthur D. Roche,  Chairman of the Audit Committee,
qualifies as an "Audit Committee Financial Expert", as defined by Securities and
Exchange  Commission Rules,  based on his education,  experience and background.
Mr. Roche is  independent  as that term is used in Item  7(d)(3)(iv) of Schedule
14A under the Exchange Act.

Code of Ethics
--------------

The  Company has  adopted a Code of Ethics  that  applies to all its  employees,
including its chief executive officer,  chief financial and accounting  officer,
controller, and any persons performing similar functions. Such Code of Ethics is
published on the Company's internet website (www.vicon-cctv.com).

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,  2006 and  certain  written
representations  that no Form 5 is  required,  no person who, at any time during
the year ended September 30, 2006 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, 2006.


                                     - 18 -


ITEM 11 - EXECUTIVE COMPENSATION
--------------------------------

The following table sets forth all  compensation  awarded to, earned by, or paid
for all services rendered to the Company during 2006, 2005 and 2004 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
                                                                        ----------------------------
                                    Annual Compensation             Awards               Payouts
                              -----------------------------  ----------------------  ---------------
                                                     Other                                     All
                                                     Annual  Restricted  Securities           Other
Name and                                             Compen-   Stock     Underlying   LTIP   Compen-
Principal Position      Year  Salary     Bonus       sation    Award     Options (#) Payouts sation
------------------      ----  -------   -------      ------  ----------  ----------- ------- -------
                                                                        

Kenneth M. Darby        2006  $310,000  $ 75,000 (1)    -        -            -         -       -
 Chairman and           2005   298,462    75,000 (1)    -        -            -         -       -
  Chief Executive       2004   310,000    75,000 (1)    -        -            -         -       -
   Officer

John M. Badke           2006  $171,923  $ 35,000 (1)    -        -           5,000      -       -
 Senior Vice President  2005   165,000    35,000 (1)    -        -           5,000      -       -
  and Chief Financial   2004   152,000    35,000 (1)    -        -            -         -       -
   Officer

Christopher J. Wall     2006  $171,000  $ 35,300 (2)    -        -           5,000      -       -
 Managing Director      2005   176,000    14,000 (2)    -        -           5,000      -       -
  Vicon Industries Ltd. 2004   148,000   113,000 (2)    -        -            -         -       -

Bret M. McGowan         2006  $151,923  $ 32,601 (1)    -        -           5,000      -       -
 Vice President, U.S.   2005   132,917    20,831 (6)    -        -           5,000      -       -
  Sales and Marketing   2004   112,000    25,000 (1)    -        -            -         -       -

Yigal Abiri             2006  $160,000  $   -           -        -            -         -   $   -
 General Manager        2005   160,000      -           -        -            -         -     90,000 (5)
  Vicon Systems Ltd.    2004   160,000    10,725 (3)    -        -            -         -     66,946 (4)




(1)  Represents discretionary cash bonus approved by the Board of Directors upon
     the recommendation of its Compensation Committee.

(2)  Represents  sales and profit  related  bonus based on financial  results of
     Vicon Industries Ltd.

(3)  Represents discretionary bonus.

(4)  Represents $43,938 of severance pay paid into a management insurance policy
     and $23,008 paid as compensation for accrued vacation.

(5)  Represents performance based compensation  associated with the introduction
     of the Company's new digital video product line.

(6)  Represents sales related commission.


                                     - 19 -





                       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%
-------------    -------   -------------  ---------- -----------   --------    ----------
                                                                
John Badke         5,000        12.5%       $3.17      12/10       $ 4,379     $  9,677
Christoper Wall    5,000        12.5%       $3.17      12/11       $ 5,391     $ 12,229
Bret McGowan       5,000        12.5%       $3.17      12/11       $ 5,391     $ 12,229



Options  granted in the year ended September 30, 2006 were issued under the 1996
Incentive  Stock Option Plan, the 1999  Non-Qualified  Stock Option Plan and the
2002  Non-Qualified  Stock Option Plan.  Options issued under the 1996 Incentive
Stock Option Plan are  exercisable  as follows:  up to 30% on the grant date, an
additional  30% on the first  anniversary  of the grant date, and the balance on
the second  anniversary of the grant date,  except that no option is exercisable
after the expiration of five years from the date of grant.  Options issued under
the 1999 and 2002  Non-Qualified  Stock Option Plans 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, 2006
                                                   ---------------------
                                                  Number of
                                                 Securities       Value of
                                                 Underlying      Unexercised
                                                Unexercised     In-the-money
                                                  Options        Options (2)
                                                  -------        -----------
                     Shares
                    Acquired       Value        Exercisable/    Exercisable/
     Name          On Exercise  Realized (1)   Unexercisable   Unexercisable
----------------   -----------  ------------   -------------   -------------


Kenneth M. Darby       -0-          -0-        64,545/35,455  $15,030/$9,470
John M. Badke          -0-          -0-        32,500/18,500    8,430/4,810
Christopher J. Wall    -0-          -0-        12,000/18,000    2,940/4,010
Bret M. McGowan        -0-          -0-        15,077/14,423    3,954/3,451
Yigal Abiri            -0-          -0-        26,000/4,000     7,600/-0-


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

(2)  Calculated based on the difference  between the closing quoted market price
     ($3.29) and the exercise price.


                                        - 20 -





Compensation Arrangements
-------------------------

On  November  10,  2006,  the Company  entered  into a new  one-year  employment
agreement  with Kenneth M. Darby,  the Company's  Chief  Executive  Officer,  to
expire on  September  30,  2007.  The terms of the new  agreement  provide for a
$15,000 increase in Mr. Darby's annual base salary to $325,000 effective October
1, 2006. In  conjunction  with his new employment  agreement,  Mr. Darby entered
into a stock lock-up  agreement  whereby he agreed not to sell more than 100,000
shares  (50,000  per  year)  of  his  Company  stock  holdings  in  open  market
transactions through September 30, 2008 without Board of Director approval. Such
lock-up agreement provisions  terminate under certain conditions,  including Mr.
Darby's  death,  disability,  termination  without cause and a Company change in
control as defined. Mr. Darby's previous employment agreement,  which expired on
September  30, 2006,  entitled him to receive a $620,000  severance  benefit and
deferred compensation in the form of 70,647 shares of the Company's Common Stock
upon its  expiration.  Such  amounts have been earned by Mr. Darby over his many
years of  service  with the  Company in  varying  capacities  and have been paid
subsequent to year end.

In  addition,  the  Compensation  Committee  of the  Board  of  Directors  ("the
Committee")  approved a  performance-based  bonus plan for Mr.  Darby for fiscal
year 2007,  whereby  he can earn a minimum  of  $175,000  for  achievement  of a
certain  minimum  annual profit target as defined by the Board.  For fiscal year
2006, the Committee  approved a $75,000  discretionary  bonus for Mr. Darby. The
Company also granted Mr.  Darby  10,000  stock  options at the closing  price on
October 25, 2006.

On November 13, 2006,  the Company  executed an amendment to the January 1, 2006
employment  agreement with John M. Badke, the Company's Chief Financial Officer,
to  provide  him with a $5,000  increase  in  annual  base  salary  to  $180,000
effective   October  1,  2006  and  includes   provisions  to  comply  with  the
requirements of Section 409A of the Internal Revenue Code. The agreement,  which
expires on  December  31,  2007,  provides  Mr.  Badke a lump sum payment in the
amount of 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.    The   agreement    also   provides   Mr.   Badke   a
severance/retirement benefit of $350,000 payable under certain occurrences.

In addition, a performance based bonus plan for fiscal year 2007 was adopted for
Mr.  Badke  whereby  he will  receive a bonus  equal to 3% of a certain  minimum
annual profit target as defined by the Committee.  For the fiscal year 2006, the
Committee approved a $35,000 discretionary bonus for Mr. Badke. The Company also
granted Mr. Badke 15,000 stock options at the closing price on October 25, 2006.

On November 1, 2006, the Company  entered into a new  employment  agreement with
Christopher J. Wall,  Managing  Director of Vicon Industries Ltd.  (Europe),  to
expire on September 30, 2007. The new agreement  provides Mr. Wall with a $5,000
increase  in  annual  base  salary  to  approximately  $185,000  (97,850  Pounds
Sterling)  and  provides a  performance  based  bonus plan for fiscal  year 2007
whereby  he will  receive  an  amount  equal  to  between  2% and 6%  (based  on
achievement  levels) of the combined pretax  operating  profits of the Company's
Europe based  subsidiaries.  For fiscal year 2006,  Mr. Wall received a bonus of
approximately  $35,300  based upon his  achievement  of certain sales and profit
targets. The new agreement also provides Mr. Wall a severance/retirement benefit
of approximately  $190,000 (100,000 Pounds Sterling) under certain  occurrences.
The Company  also granted Mr. Wall 5,000 stock  options at the closing  price on
October 25, 2006.

On August 7, 2006,  the Company  entered into an employment  agreement  with Mr.
Bret M.  McGowan,  the Company's  Vice  President of U.S.  Sales and  Marketing,
providing him an annual base salary of $155,000. The agreement, which expires on
September  30, 2007,  provides  Mr.  McGowan a lump sum payment in the amount of
three times his average annual compensation for the previous five years if

                                     - 21 -


there is a change in control of the Company  without Board of Director  approval
as defined.  The  agreement  also  provides Mr.  McGowan a  severance/retirement
benefit of $290,000  payable under  certain  occurrences.  Effective  October 1,
2006, Mr. McGowan's annual base salary was increased to $170,000.

In addition, a performance based bonus plan for fiscal year 2007 was established
for Mr. McGowan whereby he earns variable  compensation  upon achieving  certain
U.S. sales targets.  For the fiscal year 2006, the Committee  approved a $30,000
discretionary bonus for Mr. McGowan. The Company also granted Mr. McGowan 13,500
stock options at the closing price on October 25, 2006.

Directors' Compensation and Term
--------------------------------

During the fiscal year ending September 30, 2006,  directors were compensated at
an annual rate of $16,000 for regular  Board  meetings and $1,000 per  committee
meeting attended in person or by teleconference.  Effective October 1, 2006, the
Board of Directors approved an increase in non-employee director compensation to
an annual rate of $20,000 for regular  Board  meetings and $1,200 per  committee
meeting.  The Chairman of the Audit Committee also receives an additional annual
retainer  of  $8,000.  Employee  directors  are not  compensated  for  Board  or
committee meetings.  Directors may not stand for reelection after age 70, except
that any director may serve one additional three-year term after age 70 with the
unanimous consent of the Board of Directors.

Compensation Committee Interlocks and Insider Participation
-----------------------------------------------------------

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

                       Board Compensation Committee Report
                       -----------------------------------

The Compensation  Committee's  compensation policies applicable to the Company's
officers  for 2006 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 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  certain  officers,  which  provides  for a  specified  bonus  upon the
Company's achievement of certain annual sales and/or 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
and bonus for service as Chief Executive  Officer,  the committee  considers the
responsibility  assumed by him in  formulating,  implementing  and  managing the
operational and strategic objectives of the Company.

Submitted by the Compensation Committee,

Peter F. Neumann, Chairman                      Clifton H.W. Maloney
W. Gregory Robertson                            Arthur D. Roche

                                     - 22 -


This  graph  compares  the return of $100  invested  in the  Company's  stock on
October 1, 2001,  with the return on the same investment in the AMEX U.S. Market
Index and the AMEX Technology Index.


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


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

10/01/01                100                    100                 100
10/01/02                 91                     88                  62
10/01/03                122                    113                  89
10/01/04                138                    131                 102
10/01/05                 91                    155                 104
10/01/06                 97                    168                 113


                                     - 23 -


ITEM 12 - SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
------------------------------------------------------------------------

The following table sets forth the beneficial  ownership of the Company's Common
Stock as of December  15, 2006 by (i) those  persons  known by the Company to be
beneficial  owners of more than 5% of the  Company's  outstanding  Common Stock;
(ii) each current  executive  officer named in the Summary  Compensation  Table;
(iii) each director; and (iv) all directors and executive officers as a group.

   Name and Address                   Number of Shares
   of Beneficial Owner                Beneficially Owned (1)       % of Class
   -------------------                ----------------------       ----------
   CBC Co., Ltd. and affiliates
   2-15-13 Tsukishima, Chuo-ku,
   Tokyo, Japan 104                        543,715                     10.9%

   Leviticus Partners, L.P.
   405 Lexington Ave., 45th Floor
   New York, NY 10174                      300,000                      6.0%

   Dimensional Fund Advisors
   1299 Ocean Avenue
   Santa Monica, CA 90401                  297,237 (11)                 5.9%

   Al Frank Asset Management, Inc.
   32392 Coast Highway, Suite 260
   Laguna Beach, CA 92651                  277,299 (10)                 5.5%


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

   Kenneth M. Darby                        404,610 (2)                  8.1%
   Arthur D. Roche                         149,654 (3)                  3.0%
   John M. Badke                            40,819 (4)                    *
   Peter F. Neumann                         37,072 (5)                    *
   W. Gregory Robertson                     31,900 (5)                    *
   Christopher J. Wall                      28,300 (6)                    *
   Yigal Abiri                              16,000 (6)                    *
   Bret M. McGowan                          15,154 (7)                    *
   Clifton H.W. Maloney                     15,000 (8)                    *

 Total all Executive Officers and
   Directors as a group (12 persons)       836,950 (9)                 16.7%

 * Less than 1%.


(1)  Unless otherwise indicated,  the Company believes that all persons named in
     the table have sole voting and investment  control over the shares of stock
     owned.
(2)  Includes currently exercisable options to purchase 83,871 shares.
(3)  Includes  50,000 shares held by Mr. Roche's wife and currently  exercisable
     options to purchase 20,000 shares.
(4)  Includes currently exercisable options to purchase 27,500 shares.
(5)  Includes currently exercisable options to purchase 20,000 shares.
(6)  Includes currently exercisable options to purchase 16,000 shares.
(7)  Includes currently exercisable options to purchase 15,154 shares.
(8)  Includes currently exercisable options to purchase 15,000 shares.
(9)  Includes currently exercisable options to purchase 267,325 shares.
(10) Al Frank Asset Management,  Inc. had voting control over 179,047 shares and
     investment control over 277,299 shares.
(11) Dimensional  Fund  Advisors  had voting  control  over  291,637  shares and
     investment  control  over  297,237 as  investment  advisor  and manager for
     various mutual funds and other clients. These shares are beneficially owned
     by such mutual funds or other clients.

                                     - 24 -






EQUITY COMPENSATION PLAN INFORMATION
------------------------------------
at September 30, 2006

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

Equity compensation
plans approved by
security holders          545,283               $3.28                 73,933

Equity compensation
plans not approved
by security holders          -                    -                     -

Total                     545,283               $3.28                 73,933



EQUITY COMPENSATION GRANTS NOT APPROVED BY SECURITY HOLDERS
-----------------------------------------------------------

Through September 30, 2006, the Company had granted certain of its officers with
deferred  compensation  benefits  aggregating  103,898  shares of  common  stock
currently held by the Company in treasury.  Such shares vest upon retirement or,
in the case of 70,647 shares, the expiration of Mr. Darby's employment agreement
in September 2006.  Such shares were  distributed to Mr. Darby in November 2006.
All shares vest earlier under certain occurrences  including death,  involuntary
termination or a change in control of the Company.

ITEM 13 - CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
--------------------------------------------------------

The Company and CBC Co., Ltd. (CBC), a Japanese  corporation which  beneficially
owns  10.9% of the  outstanding  shares of the  Company,  have  been  conducting
business  with each other for  approximately  twenty-seven  years.  During  this
period, CBC has served as a lender, a product supplier and sourcing agent, and a
private  label  reseller of the  Company's  products.  CBC has also acted as the
Company's  sourcing agent for the purchase of certain video products.  In fiscal
2006, the Company  purchased  approximately  $404,000 of products and components
from or  through  CBC.  CBC  competes  with  the  Company  in  various  markets,
principally in the sale of video products and systems.  Sales of all products to
CBC were $205,000 in 2006.

                                     - 25 -


ITEM 14 - PRINCIPAL ACCOUNTANT FEES AND SERVICES
------------------------------------------------

The following table details:  the aggregate fee  arrangements  with BDO Seidman,
LLP  for  professional   services  rendered  for  the  audit  of  the  Company's
consolidated annual financial  statements and review of the financial statements
included in the Company's  quarterly  reports on Form 10-Q;  the aggregate  fees
billed by BDO Seidman,  LLP for audit related  matters and; the  aggregate  fees
billed by BDO  Seidman,  LLP for tax  compliance,  tax advice  and tax  planning
during fiscal years ended September 30, 2006 and 2005:


                                    2006         2005
                                    ----         ----

Audit fees                       $171,000     $158,000
Audit related fees               $  4,000     $   -
Tax fees                         $ 39,000     $ 46,000


Audit  Committee  Pre-Approval of Audit and  Permissible  Non-Audit  Services of
--------------------------------------------------------------------------------
Independent Auditors
--------------------

The Audit Committee  pre-approves all audit and permissible  non-audit  services
provided by the independent auditors. These services may include audit services,
audit related services, tax services and other services. The Audit Committee has
adopted a policy for the  pre-approval  of services  provided by the independent
auditors.  Under the policy,  pre-approval  generally  is provided for an annual
period and any pre-approval is detailed as to the particular service or category
of services and is subject to a specific limit. In addition, the Audit Committee
may also pre-approve  particular services on a case-by-case basis, which must be
accompanied  by a detailed  explanation  for each  proposed  service.  The Audit
Committee  may  delegate  pre-approval  authority to one or more of its members.
Such  member  must  report  any  decisions  to the Audit  Committee  at the next
scheduled meeting.


                                     - 26 -


                                     PART IV
                                     -------


ITEM 15 - EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
----------------------------------------------------

(a) (1)  Financial Statements

         Included in Part IV, Item 15:

         Report of Independent Registered Public Accounting Firm

         Financial Statements:

                  Consolidated Statements of Operations, fiscal years ended
                  September 30, 2006, 2005, and 2004

                  Consolidated Balance Sheets at September 30, 2006 and 2005

                  Consolidated Statements of Shareholders' Equity, fiscal years
                  ended September 30, 2006, 2005, and 2004

                  Consolidated Statements of Cash Flows, fiscal years ended
                  September 30, 2006, 2005, and 2004

                  Notes to Consolidated Financial Statements, fiscal years ended
                  September 30, 2006, 2005, and 2004

(a) (2)  Financial Statement Schedule

         Included in Part IV, Item 15:

         Schedule II - Valuation and Qualifying Accounts for the years
                  ended September 30, 2006, 2005, and 2004

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.


                                     - 27 -





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

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

            (.2) Amendment of the Certificate        Incorporated by reference
                 of Incorporation dated              to the 2002 Annual Report
                 May 7, 2002                         on Form 10-K

4           Instruments defining the rights of
            security holders

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

10          Material Contracts

            (.1) Employment Agreement dated          Incorporated by reference
                 November 10, 2006 between the       to the Current Report on
                 Registrant and Kenneth M. Darby     Form 8-K dated
                                                     November 16, 2006

            (.2) Common Stock Lock-up Agreement      Incorporated by reference
                 dated November 10, 2006 between     to the Current Report on
                 the Registrant and                  Form 8-K dated
                 Kenneth M. Darby                    November 16, 2006

            (.3) 1994 Incentive Stock Option Plan    Incorporated by
                                                     reference to the
                                                     1994 Annual Report
                                                     on Form 10-K

            (.4) 1994 Non-Qualified Stock Option     Incorporated by
                 Plan for Outside Directors          reference to the
                                                     1994 Annual Report
                                                     on Form 10-K

            (.5) 1996 Incentive Stock Option Plan    Incorporated by
                                                     reference to the
                                                     1997 Annual Report
                                                     on Form 10-K

            (.6) 1996 Non-Qualified Stock Option     Incorporated by
                 Plan for Outside Directors          reference to the
                                                     1997 Annual Report
                                                     on Form 10-K

            (.7) 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

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

                                     - 28 -

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

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

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

           (.11) 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

           (.12) 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

           (.13) 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

           (.14) Advice of borrowing terms           Incorporated by
                 between the Registrant and          reference to the
                 National Westminster Bank PLC       March 31, 2006 filing
                 dated March 6, 2006                 on Form 10-Q

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

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

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

           (.18) 1999 Incentive Stock Option Plan     Incorporated by reference
                                                      to the 1999 Annual Report
                                                      on Form 10-K

           (.19) 1999 Non-Qualified Stock             Incorporated by reference
                 Option Plan                          to the 1999 Annual Report
                                                      on Form 10-K

           (.20) 2002 Incentive Stock Option Plan     Incorporated by reference
                                                      to the 2002 Annual Report
                                                      on Form 10-K

                                     - 29 -.

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

           (.21) 2002 Non-Qualified Stock             Incorporated by reference
                 Option Plan                          to the 2002 Annual Report
                                                      on Form 10-K

           (.22) Employment and Deferred              Incorporated by reference
                 Compensation Agreement dated         to the Current Report on
                 January 1, 2006 between the          Form 8-K dated
                 Registrant and John M. Badke         March 6, 2006

           (.23) Amendment 1 to the Employment        Incorporated by reference
                 and Deferred Compensation            to the Current Report on
                 Agreement dated November 13, 2006    Form 8-K dated
                 between the Registrant and           November 16, 2006
                 John M. Badke

           (.24) Employment Agreement dated           10.24
                 August 7, 2006 between the
                 Registrant and Bret M. McGowan

           (.25) Employment Agreement dated           Incorporated by reference
                 November 1, 2006 between the         to the Current Report on
                 Registrant and Christopher J. Wall   Form 8-K dated
                                                      November 16, 2006

           (.26) Amendment 1 to the Employment        Incorporated by reference
                 Agreement dated November 1, 2006     to the Current Report on
                 between the Registrant and           Form 8-K dated
                 Christopher J. Wall                  November 16, 2006


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

23          Consent of BDO Seidman, LLP               23.1

31          Rule 13a-14(a)/15d-14(a) Certifications

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

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

32          Section 1350 Certifications

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

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

                                     - 30 -


No other exhibits are required to be filed.


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

For the purposes of complying  with the  amendments to the rules  governing Form
S-8 (effective  July 13, 1990) under the Securities Act of 1933, the undersigned
registrant hereby undertakes as follows, which undertaking shall be incorporated
by reference into registrant's  Registration Statements on Form S-8 Nos. 33-7892
(filed June 30, 1986),  33-34349 (filed April 1, 1990), 33-90038 (filed February
24, 1995),  333-30097 (filed June 26, 1997),  333-71410 (filed October 11, 2001)
and 333-116361  (filed June 10, 2004) and on Form S-2 No.  333-46841  (effective
May 1, 1998):

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


                                     - 31 -


             Report of Independent Registered Public Accounting Firm
             -------------------------------------------------------



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

We  have  audited  the  accompanying   consolidated   balance  sheets  of  Vicon
Industries,  Inc. as of September 30, 2006 and 2005 and the related consolidated
statements of operations,  stockholders'  equity, and cash flows for each of the
three  years ended  September  30,  2006.  In  connection  with our audit of the
consolidated financial statements,  we also have audited the financial statement
schedule  as  listed  in Part IV,  item  15(a)(2)  for the  fiscal  years  ended
September 30, 2006, 2005 and 2004. 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 the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements  and schedule are free of material  misstatement.  The Company is not
required  to have,  nor were we engaged  to  perform,  an audit of its  internal
control over financial reporting.  Our audits included consideration of internal
control over financial  reporting as a basis for designing audit procedures that
are appropriate in the  circumstances,  but not for the purpose of expressing an
opinion on the  effectiveness  of the Company's  internal control over financial
reporting. Accordingly, we express no such opinion. An audit includes examining,
on a  test  basis,  evidence  supporting  the  amounts  and  disclosures  in the
financial  statements  and  schedule.  An  audit  also  includes  assessing  the
accounting principles used and significant estimates made by management, as well
as evaluating the overall  financial  statement  presentation  and schedule.  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. at September 30, 2006 and 2005,  and the results of its  operations and its
cash flows for each of the three years in the period ended  September  30, 2006,
in conformity with accounting principles generally accepted in the United States
of America.

Also, in our opinion,  the schedule presents fairly,  in all material  respects,
the information set forth therein.




                                                            /s/ BDO Seidman, LLP


Melville, New York
December 1, 2006


                                     - 32 -



                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
              Fiscal Years Ended September 30, 2006, 2005 and 2004



                                          2006          2005          2004
                                          ----          ----          ----


Net sales                              $56,278,971   $56,055,715   $53,532,631
Cost of sales                           34,184,675    35,060,060    33,821,618
                                       ------------  ------------  ------------
    Gross profit                        22,094,296    20,995,655    19,711,013

Operating expenses:
 Selling, general and
  administrative expense                17,930,872    19,152,692    17,058,460
 Engineering and development expense     4,530,806     4,773,516     4,878,981
                                       ------------  ------------  -------------
                                        22,461,678    23,926,208    21,937,441
                                       ------------  ------------  ------------

    Operating loss                        (367,382)   (2,930,553)   (2,226,428)

Other expense (income):
 Interest expense                          164,827       181,126       187,390
 Interest and other income                (135,654)      (88,026)     (204,224)
 Loss on sale of marketable securities       -            44,936         -
                                       ------------  ------------  ------------
   Loss before income taxes               (396,555)   (3,068,589)   (2,209,594)
Income tax expense                         150,000        27,000       481,000
                                       ------------  ------------  ------------

   Loss before extraordinary gain         (546,555)   (3,095,589)   (2,690,594)

Extraordinary gain (Note 14)                 -           210,968         -
                                       ------------  ------------  -------------

    Net loss                           $  (546,555)  $(2,884,621)  $(2,690,594)
                                       ============  ============  ============




Basic and diluted loss per share:

Loss before extraordinary gain             $(.12)      $ (.68)      $ (.59)

Extraordinary gain                            -           .05           -
                                           ------      -------      -------

   Net loss                                $(.12)      $ (.63)      $ (.59)
                                           ======      =======      =======


See accompanying notes to consolidated financial statements.


                                     - 33 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                           September 30, 2006 and 2005


ASSETS                                                 2006             2005
------                                                 ----             ----
Current Assets:
  Cash and cash equivalents                        $ 5,639,334      $ 5,818,178
  Marketable securities                                126,697          121,830
  Accounts receivable (less allowance of
   $1,325,000 in 2006 and $1,297,000 in 2005)       11,269,529       10,125,967
  Inventories:
    Parts, components, and materials                 2,809,152        2,277,415
    Work-in-process                                  2,347,354        2,782,761
    Finished products                                6,812,732        5,406,593
                                                   -----------      -----------
                                                    11,969,238       10,466,769
  Prepaid expenses and other current assets            484,713          419,942
                                                   -----------      -----------
     Total current assets                           29,489,511       26,952,686
Property, plant and equipment:
   Land                                              1,235,950        1,217,450
   Buildings and improvements                        5,844,093        5,730,548
   Machinery, equipment, and vehicles                5,970,168        5,942,803
                                                   -----------      -----------
                                                    13,050,211       12,890,801
   Less accumulated depreciation and amortization    6,821,126        6,274,975
                                                   -----------      -----------
                                                     6,229,085        6,615,826
Other assets                                           236,521          623,393
                                                   -----------      -----------
Total assets                                       $35,955,117      $34,191,905
                                                   ===========      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY
------------------------------------
Current Liabilities:
  Current maturities of long-term debt             $   331,830      $   409,343
  Accounts payable                                   4,162,263        2,462,671
  Accrued compensation and employee benefits         2,427,525        2,353,849
  Accrued expenses                                   1,429,566        1,403,734
  Unearned revenue                                     806,142          566,065
  Income taxes payable                                 151,323           44,306
                                                   -----------      -----------
     Total current liabilities                       9,308,649        7,239,968

Long-term debt                                       1,740,335        2,061,825
Unearned revenue                                       457,474          582,679
Other long-term liabilities                            429,818          328,953
Commitments and contingencies - Note 11
Shareholders' equity:
  Common stock, par value $.01 per share
    authorized - 25,000,000 shares
    issued - 4,860,901 and 4,857,401 shares             48,609           48,574
  Capital in excess of par value                    22,562,126       22,391,815
  Retained earnings                                  1,734,490        2,281,045
                                                   -----------      -----------
                                                    24,345,225       24,721,434
  Treasury stock at cost, 287,817 shares
    in 2006 and 2005                                (1,299,999)      (1,299,999)
  Accumulated other comprehensive income               973,615          557,045
                                                   -----------      -----------
     Total shareholders' equity                     24,018,841       23,978,480
                                                   -----------      -----------
      Total liabilities and shareholders' equity   $35,955,117      $34,191,905
                                                   ===========      ===========


  See accompanying notes to consolidated financial statements.


                                     - 34 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              Fiscal Years Ended September 30, 2006, 2005, and 2004

                                                                                                 Accumulated
                                                          Capital in                                other           Total
                                                Common    excess of     Retained      Treasury   comprehensive  shareholders'
                                      Shares    Stock     par value     earnings        Stock       income          equity
                                      ------   -------   -----------   ----------     ---------  ------------    --------------
                                                                                                
Balance September 30, 2003           4,832,576  $48,326  $22,218,644  $ 7,856,260    $(980,199)   $  91,700      $29,234,731

Comprehensive income (loss):
  Net loss                               -          -            -     (2,690,594)         -            -         (2,690,594)
  Foreign currency translation
    adjustment                           -          -            -            -            -        459,779          459,779
  Unrealized gain on derivatives         -          -            -            -            -        107,782          107,782
  Unrealized loss on marketable
    securities                           -          -            -            -            -        (42,022)         (42,022)
Total comprehensive income (loss)        -          -            -            -            -            -         (2,165,055)
Repurchases of common
  stock (64,400 shares)                  -          -            -            -       (298,685)         -           (298,685)
Exercise of stock options               16,470      164       38,359          -            -            -             38,523
Stock-based compensation                 -          -         27,104          -            -            -             27,104
Deferred compensation amortization       -          -         76,727          -            -            -             76,727
                                     ---------  -------  -----------  -----------   -----------  ----------      -----------
Balance September 30, 2004           4,849,046   48,490   22,360,834    5,165,666   (1,278,884)     617,239       26,913,345

Comprehensive income (loss):
  Net loss                               -          -            -     (2,884,621)         -            -         (2,884,621)
  Foreign currency translation
    adjustment                           -          -            -            -            -       (201,918)        (201,918)
  Unrealized gain on derivatives         -          -            -            -            -         95,198           95,198
  Change in unrealized loss on
    marketable securities                -          -            -            -            -         46,526           46,526
Total comprehensive income (loss)        -          -            -            -            -            -         (2,944,815)
Repurchases of common
  stock (4,500 shares)                   -          -            -            -        (21,115)         -            (21,115)
Exercise of stock options                8,355       84       22,096          -            -            -             22,180
Stock-based compensation                 -          -        (67,718)         -            -            -            (67,718)
Deferred compensation amortization       -          -         76,603          -            -            -             76,603
                                     ---------  -------  -----------  -----------  -----------   ----------      -----------
Balance September 30, 2005           4,857,401   48,574   22,391,815    2,281,045   (1,299,999)     557,045       23,978,480

Comprehensive income (loss):
  Net loss                               -          -            -       (546,555)         -            -           (546,555)
  Foreign currency translation
    adjustment                           -          -            -            -            -        425,286          425,286
  Unrealized loss on derivatives         -          -            -            -            -         (8,091)          (8,091)
  Change in unrealized loss on
    marketable securities                -          -            -            -            -           (625)            (625)
Total comprehensive income (loss)        -          -            -            -            -            -           (129,985)
Exercise of stock options                3,500       35        7,665          -            -            -              7,700
Stock-based compensation                 -          -        152,413          -            -            -            152,413
Deferred compensation amortization       -          -         10,233          -            -            -             10,233
                                     ---------  -------  -----------  -----------  -----------   ----------      -----------
Balance September 30, 2006           4,860,901  $48,609  $22,562,126  $ 1,734,490  $(1,299,999)  $  973,615      $24,018,841
                                     =========  =======  ===========  ===========  ===========   ==========      ===========


See accompanying notes to consolidated financial statements.


                                     - 35 -





                     VICON INDUSTRIES, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
              Fiscal Years Ended September 30, 2006, 2005 and 2004


                                                     2006           2005           2004
                                                     ----           ----           ----
                                                                           
Cash flows from operating activities:
 Net loss                                        $  (546,555)   $(2,884,621)   $(2,690,594)
Adjustments to reconcile net loss to net cash
  provided by (used in) operating activities:
   Depreciation and amortization                     973,535        999,942      1,046,553
   Amortization of deferred compensation              10,233         76,603         76,727
   Stock compensation expense                        152,413        (67,718)        27,104
   Extraordinary gain on acquisition                    -          (210,968)          -
   Loss on sale of marketable securities                -            44,936           -
Change in assets and liabilities:
  Accounts receivable, net                          (871,872)       133,959      1,728,523
  Inventories                                     (1,357,802)     2,605,961       (470,812)
  Recoverable income taxes                              -           239,402      1,813,260
  Prepaid expenses and other current assets          (52,070)       (36,549)       325,889
  Other assets                                       390,364          6,434        (98,919)
  Accounts payable                                 1,641,824       (847,762)       688,172
  Accrued compensation and employee benefits          57,959        277,966          4,462
  Accrued expenses                                    13,761       (137,935)      (900,647)
  Unearned revenue                                   114,872        (48,048)      (595,074)
  Income taxes payable                               102,964       (299,358)       233,309
  Other liabilities                                   92,774       (366,684)       254,731
        Net cash provided by (used in)           -----------    -----------    ------------
         operating activities                        722,400       (514,440)     1,442,684
                                                 -----------    -----------    ------------

Cash flows from investing activities:
    Capital expenditures                            (510,375)      (556,643)      (730,102)
    Acquisition, net of cash acquired                   -          (868,000)          -
    Net decrease (increase) in
      marketable securities                           (5,492)     1,998,458      1,165,053
                                                 -----------    -----------    ------------
        Net cash provided by (used in)
          investing activities                      (515,867)       573,815        434,951
                                                 -----------    -----------    ------------

Cash flows from financing activities:
    Repayments of long-term debt                    (403,419)      (286,470)      (324,639)
    Proceeds from exercise of stock options            7,700         22,180         38,523
    Repurchases of common stock                         -           (21,115)      (298,685)
                                                 -----------    -----------    -----------
        Net cash used in financing activities       (395,719)      (285,405)      (584,801)
                                                 -----------    -----------    -----------

Effect of exchange rate changes on cash               10,342        (18,990)       (65,784)
                                                 -----------    -----------    -----------
Net increase (decrease) in cash                     (178,844)      (245,020)     1,227,050
Cash at beginning of year                          5,818,178      6,063,198      4,836,148
                                                 -----------    -----------    -----------
Cash at end of year                              $ 5,639,334    $ 5,818,178    $ 6,063,198
                                                 ===========    ===========    ===========


 Cash paid during the fiscal year for:
   Income taxes                                  $   35,802     $   345,396    $   309,780
   Interest                                      $  169,356     $   176,435    $   233,898


See accompanying notes to consolidated financial statements.



                                       - 36 -





VICON INDUSTRIES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Fiscal Years ended September 30, 2006, 2005, and 2004

NOTE 1.  Summary of Significant Accounting Policies
---------------------------------------------------

Nature of Business
------------------

The Company  designs,  manufactures,  assembles  and markets  video  systems and
system components for use in security, surveillance, safety and control purposes
by end users. The Company markets its products worldwide primarily to installing
dealers, systems integrators, government entities and distributors.

Basis of Presentation
---------------------

The accompanying consolidated financial statements include the accounts of Vicon
Industries,  Inc.  (the  Company)  and  its  wholly  owned  subsidiaries:  Vicon
Industries  Limited and subsidiary  (Videotronic  Infosystems GmbH) and TeleSite
U.S.A.,   Inc.  and  subsidiary  (Vicon  Systems  Ltd.),  after  elimination  of
intercompany accounts and transactions.

Revenue Recognition
-------------------

The Company  recognizes  revenue  when  persuasive  evidence  of an  arrangement
exists,  delivery has occurred or services have been rendered, the selling price
is fixed or  determinable,  and  collectibility  of the resulting  receivable is
reasonably  assured.  As it  relates  to product  sales,  revenue  is  generally
recognized when products are sold and title is passed to the customer.  Shipping
and handling costs are included in cost of sales. Advance service billings under
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. The Company
evaluates   multiple-element   revenue   arrangements   for  separate  units  of
accounting,  and  follows  appropriate  revenue  recognition  policies  for each
separate  unit.  Elements are considered  separate units of accounting  provided
that (i) the delivered item has stand-alone value to the customer, (ii) there is
objective  and reliable  evidence of the fair value of the delivered  item,  and
(iii) if a general  right of  return  exists  relative  to the  delivered  item,
delivery or  performance  of the  undelivered  item is  considered  probable and
substantially  within the  control of the  Company.  As applied to the  Company,
under arrangements  involving the sale of product and the provision of services,
product sales are  recognized as revenue when the products are sold and title is
passed to the  customer,  and service  revenue is  recognized  as  services  are
performed.  For products  that include more than  incidental  software,  and for
separate licenses of the Company's  software  products,  the Company  recognizes
revenue in  accordance  with the  provisions  of  Statement  of  Position  97-2,
"Software Revenue Recognition", as amended.

Cash and Cash Equivalents
-------------------------

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

Marketable Securities
---------------------

Marketable securities consist of mutual fund investments in U.S. government debt
securities.  Such  securities  are stated at market value and are  classified as
available-for-sale  under Financial  Accounting Standards Board (FASB) Statement
of Financial  Accounting  Standards  (SFAS) No. 115, with  unrealized  gains and
losses reported in other  comprehensive  income as a component of  shareholders'
equity.  The cost of such  securities was $129,373 and $123,881 at September 30,
2006 and  2005,  respectively,  with  $2,676  and  $2,051 of  unrealized  losses
included in the carrying amounts at September 30, 2006 and 2005, respectively.



                                     - 37 -

Allowances for Doubtful Accounts
--------------------------------

The Company  maintains  allowances  for doubtful  accounts for estimated  losses
resulting from the inability of its customers to make required payments.  If the
financial  condition  of its  customers  were to  deteriorate,  resulting  in an
impairment  of their  ability to make  payments,  additional  allowances  may be
required.

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.   Depreciation  and
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.  Fully  depreciated  fixed
assets are retired from the balance sheet when they are no longer in use.

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

Engineering and Development
---------------------------

Product  engineering and  development  costs are charged to expense as incurred,
and amounted to  approximately  $4,500,000,  $4,800,000 and $4,900,000 in fiscal
2006, 2005, and 2004, respectively.

Earnings (Loss) Per Share
-------------------------

Basic EPS is computed  based on the  weighted  average  number of common  shares
outstanding.  Diluted EPS reflects the maximum dilution that would have resulted
from the exercise of stock options,  warrants and  incremental  shares  issuable
under a deferred  compensation  agreement  (see Note 10). In periods when losses
are incurred,  the effects of these securities are antidilutive and,  therefore,
are excluded from the computation of diluted EPS.

Foreign Currency Translation
----------------------------

The Company translates the financial  statements of its foreign  subsidiaries by
applying  the  current  rate  method  under  which  assets and  liabilities  are
translated  at the  exchange  rate on the balance  sheet date,  while  revenues,
costs,  and  expenses  are  translated  at the  average  exchange  rate  for the
reporting period. The resulting  cumulative  translation  adjustment of $998,000
and  $573,000 at  September  30, 2006 and 2005,  respectively,  is recorded as a
component of  shareholders'  equity in accumulated  other  comprehensive  income
(loss).


                                     - 38 -

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 reverse. Deferred U.S. income taxes are not provided
on  undistributed  earnings of foreign  subsidiaries  as the  Company  presently
intends to reinvest such earnings  indefinitely,  and any plan to repatriate any
of  such  earnings  in the  future  is not  expected  to  result  in a  material
incremental  tax liability to the Company.  In fiscal 2006 and 2005, the Company
recognized  a  valuation  allowance  against its entire net  deferred  tax asset
balance due to the  uncertainty  of future  realization  (see Note 4 for further
discussion).

Product Warranties
------------------

The Company  provides for the estimated  cost of product  warranties at the time
revenue is recognized (see Note 3). While the Company engages in product quality
programs and processes,  including  monitoring and evaluating the quality of its
component  suppliers,  its warranty  obligation  is affected by product  failure
rates,  material  usage and service  delivery  costs  incurred in  correcting  a
product failure.  Should actual product failure rates, material usage or service
delivery  costs differ from its estimates,  revisions to the estimated  warranty
liability may be required.

Derivative Instruments
----------------------

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

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

As of  September  30, 2006,  the Company had an interest  rate swap and currency
forwards   outstanding  with  notional  amounts  aggregating  $1.4  million  and
$800,000,   respectively,   whose  aggregate  fair  value  was  a  liability  of
approximately  $22,000.  The  change in the fair value of these  derivatives  is
reflected  in  other  comprehensive  income  in the  accompanying  statement  of
shareholders' equity, net of tax where applicable.  The forwards have maturities
of less  than one  year and  require  the  Company  to  exchange  currencies  at
specified  dates and rates.  The interest  rate swap matures in the same amounts
and over the same periods as the related debt. The Company  considers the credit
risk related to the interest  rate swaps and the forwards to be low because such
instruments  are entered  into with  financial  institutions  having high credit
ratings and are generally settled on a net basis.  There were no gains or losses
recognized  in operations  due to hedge  ineffectiveness  during the  three-year
period ended  September  30, 2006.  The Company does not expect that the amounts
currently  classified in  accumulated  other  comprehensive  income that will be
recognized in operations in the next fiscal year will be material.

                                     - 39 -


Fair Value of Financial Instruments
-----------------------------------

The carrying amounts for trade accounts and other receivables, accounts payable
and accrued expenses approximate fair value due to the short-term maturity of
these instruments. The carrying amounts of the Company's long-term debt
instruments approximate fair value. The Company's interest rate swap agreement
is carried at its fair market value (which was a liability of approximately
$20,000 at September 30, 2006). This value represents the estimated amount the
Company would need to pay if such agreement was terminated before maturity,
principally resulting from market interest rate decreases. The fair value of the
Company's foreign currency forward exchange contracts is estimated by obtaining
quoted market prices. The contracted exchange rates on committed forward
exchange contracts was approximately $2,000 less favorable than the market rates
for similar term contracts at September 30, 2006.

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

Accounting for Stock-Based Compensation
---------------------------------------

Prior to October 1, 2005,  the  Company  followed  Accounting  Principles  Board
Opinion No. 25,  "Accounting  for Stock Issued to Employees"  ("APB No. 25") and
related interpretations in accounting for its employee stock-based compensation.
Under APB No. 25,  compensation  expense was  recorded if, on the date of grant,
the market  price of the  underlying  stock  exceeded  its  exercise  price.  As
permitted by Statement of Financial  Accounting  Standards No. 123,  "Accounting
for Stock-Based  Compensation" ("SFAS No. 123") and SFAS No. 148 "Accounting for
Stock-Based  Compensation  -  Transition  and  Disclosure - An Amendment of FASB
Statement  No. 123" ("SFAS No.  148"),  the Company had retained the  accounting
prescribed by APB No. 25 and presented the disclosure  information prescribed by
SFAS No. 123 and SFAS No. 148.

Had  compensation  expense for stock option grants issued been determined  under
the fair value method of SFAS No. 123, the Company's net loss and loss per share
(EPS) for the fiscal years ended September 30, 2005 and 2004 would have been:


                                                   2005            2004
                                                ----------       --------

Reported net loss                              $(2,884,621)    $(2,690,594)
Stock-based compensation cost, net of tax         (194,935)       (227,113)
                                               ------------    ------------
Pro forma net loss                             $(3,079,556)    $(2,917,707)
                                               ============    ============

Reported basic and diluted EPS                   $ (.63)        $  (.59)
Pro forma basic and diluted EPS                  $ (.67)        $  (.63)


Effective  October 1, 2005, the Company  adopted SFAS No.  123(R),  "Share-Based
Payment",  which requires that all share based payments to employees,  including
stock  options,  be  recognized  as  compensation  expense  in the  consolidated
financial  statements based on their fair values and over the requisite  service
period.  For the year ended  September 30, 2006, the Company  recorded  non-cash
compensation  expense of $152,413 ($.03 per basic and diluted share) relating to
stock  options.   The  Company  elected  to  utilize  the   modified-prospective
application  method,  whereby  compensation  expense is recorded  for all awards
granted  after  October 1, 2005 and for the unvested  portion of awards  granted
prior to this date.  Accordingly,  prior period  amounts have not been restated.
The adoption of SFAS No. 123(R) resulted in an immaterial  cumulative  change in
accounting as of the date of adoption.



                                     - 40 -



The fair value for options  granted during the fiscal years ended  September 30,
2006,  2005 and 2004 was  determined at the date of grant using a  Black-Scholes
valuation model and the straight-line  attribution  approach using the following
weighted average assumptions:

                                      2006            2005            2004
                                      ----            ----            ----

Risk-free interest rate                4.4%            3.8%            3.5%
Dividend yield                         0.0%            0.0%            0.0%
Volatility factor                     75.9%           62.2%           67.9%
Weighted average expected life       5 years         4 years         4 years

The risk-free interest rate used in the Black-Scholes  valuation method is based
on the implied yield currently available in U.S. Treasury securities at maturity
with an  equivalent  term.  The  Company has not  recently  declared or paid any
dividends  and  does  not  currently  expect  to do so in the  future.  Expected
volatility  is  based  on the  annualized  daily  historical  volatility  of the
Company's stock over a representative period. The weighted-average expected life
represents  the  period  over  which  stock-based  awards  are  expected  to  be
outstanding  and  was  determined  based  on  a  number  of  factors,  including
historical  weighted  average and  projected  holding  periods for the remaining
unexercised  shares, the contractual terms of the Company's  stock-based awards,
vesting schedules and expectations of future employee behavior.

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.

Use of Estimates
----------------

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

Reclassifications
-----------------

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

NOTE 2.  Short-Term Borrowings
------------------------------

The Company's European based subsidiary maintains a bank overdraft facility that
provides for maximum borrowings of one million Pounds Sterling  ($1,870,000) and
is secured by all the assets of the subsidiary.  This facility  expires in March
2007.  During fiscal 2006 and 2005,  there were no outstanding  borrowings under
this facility.

                                     - 41 -


NOTE 3.  Accrued Warranty Obligation
------------------------------------

The Company  recognizes the estimated cost associated with its standard warranty
on products at the time of sale.  The estimate is based on  historical  warranty
claim  cost  experience.  The  following  is a  summary  of the  changes  in the
Company's  accrued warranty  obligation  (which is included in accrued expenses)
for the years ended September 30, 2006 and 2005:

Balance as of September 30, 2004                          $ 541,000
Deduct: Expenditures                                       (302,000)
Add: Provision                                              213,000
                                                          ---------
Balance as of September 30, 2005                          $ 452,000
Deduct: Expenditures                                       (268,000)
Add: Provision                                              218,000
                                                          ---------
Balance as of September 30, 2006                          $ 402,000
                                                          =========

NOTE 4.  Income Taxes
---------------------

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

                                        2006            2005             2004
                                        ----            ----             ----

Federal:
 Current                           $      -         $     -        $      -
 Deferred                                 -               -               -
                                   -------------    -----------    ------------
                                          -               -               -

State                                     -               8,805          12,015
Foreign                                  150,000         18,195         468,985
                                   -------------    -----------    ------------
 Total income tax expense          $     150,000    $    27,000    $    481,000
                                   =============    ===========    =============


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


                                   2006                   2005                     2004
                                   ----                   ----                     ----


                            Amount     Percent      Amount     Percent       Amount    Percent
                                                                       

U.S. statutory tax        (135,000)    (34.0)%   $ (972,000)    (34.0)%   $ (751,000)   (34.0)%
Increase in valuation
  allowance                423,000     106.5      1,019,000      35.6      1,408,000     63.7
Unrecognized prior year
  foreign operating
  losses                  (121,000)    (30.6)         -           -            -          -
Foreign tax rate
  difference                42,000      10.6          -           -            -          -
Permanent differences      (41,000)    (10.2)         -           -            -          -
State tax, net of
  federal benefit             -          -            6,000       0.2          8,000      0.4
Dissolution of
  subsidiary                  -          -             -          -         (192,000)    (8.7)
Other                      (18,000)     (4.5)       (26,000)     (0.9)         8,000      0.4
                       ------------    ------     ----------    ------      ---------   ------
   Effective Tax Rate  $   150,000      37.8%     $   27,000      0.9%    $  481,000     21.8%
                       ===========     ======     ==========    ======     ==========   ======




                                     - 42 -



The tax effects of temporary  differences  that give rise to deferred tax assets
and liabilities at September 30, 2006 and 2005 are presented below:

                                                     2006             2005
                                                     ----             ----

Deferred tax assets:
  Inventories                                    $   619,000       $  797,000
  Accrued compensation                               666,000          488,000
  Warranty accrual                                   147,000          166,000
  Depreciation                                       394,000          240,000
  Allowance for doubtful
    accounts receivable                              421,000          414,000
  Unearned revenue                                   378,000          268,000
  U.S. net operating loss carryforwards            2,372,000        2,621,000
  Foreign net operating loss carryforwards           300,000            -
  U.S. capital loss carryforward                      17,000            -
  Unrealized loss on derivatives                       8,000            5,000
  Other                                                1,000            1,000
                                                 -----------      -----------
    Gross deferred tax assets                      5,323,000        5,000,000

Deferred tax liabilities:
  Other                                               37,000          137,000
                                                 -----------      -----------
   Gross deferred tax liabilities                     37,000          137,000
                                                 -----------      -----------

   Total deferred tax assets and liabilities     $ 5,286,000      $ 4,863,000

   Less valuation allowance                       (5,286,000)      (4,863,000)
                                                 -----------      -----------
   Net deferred tax assets and liabilities       $     -          $     -
                                                 ===========      ===========

The Company maintains a valuation  allowance against its deferred tax assets due
to the uncertainty of future  realization.  The  establishment of such valuation
allowance  in 2003 was  determined  to be  appropriate  due to recent  operating
losses and the inherent  uncertainties of predicting future operating results in
periods over which such net tax  differences  become  deductible.  Deferred U.S.
income taxes are not provided on undistributed  earnings of foreign subsidiaries
as the Company presently intends to reinvest such earnings indefinitely, and any
plan to repatriate  any of such earnings in the future is not expected to result
in a material incremental tax liability to the Company.

The Company  has  approximately  $6.9  million of U.S.  federal  income tax loss
carryforwards that expire in 2023 through 2026.

Pretax  domestic loss amounted to  approximately  $(189,000),  $(2,767,000)  and
$(3,856,000) in fiscal years 2006, 2005 and 2004,  respectively.  Pretax foreign
income (loss) amounted to approximately $(208,000),  $(91,000) and $1,646,000 in
fiscal years 2006, 2005 and 2004, respectively.

NOTE 5.  Long-Term Debt
-----------------------

Long-term debt is comprised of the following at September 30, 2006 and 2005:

                                                 2006               2005
                                                 ----               ----

  U.S. bank mortgage loans                    $2,010,201         $2,266,867
  U.K. bank term loan                             54,540            140,124
  Other                                            7,424             64,177
                                              ----------         ----------
                                               2,072,165          2,471,168
  Less current maturities                        331,830            409,343
                                              ----------         ----------

                                              $1,740,335         $2,061,825
                                              ==========         ==========



                                     - 43 -


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 included 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 mortgage loan bears interest at the bank's prime
rate minus 1.35% (6.90% and 5.40% at September 30, 2006 and 2005,  respectively)
and is secured by all the assets of the Company.  At the same time,  the Company
entered into  interest  rate swap  agreements  with the same bank at the time to
effectively  convert the foregoing  floating rate long-term  loans to fixed rate
loans.  Subsequently,  such  bank  sold  its  local  operations,  including  the
Company's  loans,  to another bank while  retaining the Company's  interest rate
swap agreements.  These agreements effectively fixed the Company's interest rate
on its  $2,512,000  mortgage  loan at 7.79%.  The interest  rate swap  agreement
matures in the same  amounts and over the same  periods as the related  mortgage
loan.

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  (6.65% and 5.15% at September  30,
2006 and 2005,  respectively) or, at the Company's option,  LIBOR plus 100 basis
points (6.37% and 5.06% at September 30, 2006 and 2005, respectively).

In April 1997,  the Company's  Europe based  subsidiary  entered into a ten-year
500,000 pound sterling (approximately $935,000) 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  that,  among other  things,  require the  subsidiary  to
maintain certain levels of net worth, earnings and debt service coverage.

Current and long-term  debt  maturing in each of the fiscal years  subsequent to
September 30, 2006 approximates $332,000 in 2007 and $1,740,000 in 2008.

NOTE 6.  Other Comprehensive Income
-----------------------------------

The accumulated  other  comprehensive  income balances at September 30, 2006 and
2005 consisted of the following:


                                                      2006           2005
                                                   ----------    -----------
Foreign currency translation adjustment            $ 998,132      $ 572,846
Unrealized loss on derivatives                       (21,841)       (13,750)
Unrealized loss on securities                         (2,676)        (2,051)
                                                   ----------    -----------
Accumulated other comprehensive income             $ 973,615      $ 557,045
                                                  ===========    ===========

NOTE 7.  Segment and Geographic Information
-------------------------------------------

The Company  operates in one  business  segment  which  encompasses  the design,
manufacture,  assembly and marketing of video systems and system  components for
the  electronic  protection  segment of the security  industry.  Its U.S.  based
operations   consist  of  Vicon  Industries,   Inc.,  the  Company's   corporate
headquarters and principal operating entity. Its Europe-based operations consist
of Vicon  Industries  Limited and its Videotronic  subsidiary,  which market and
distribute the Company's products principally within Europe and the Middle East.




                                     - 44 -


Net sales and  long-lived  assets related to operations in the United States and
other foreign countries for the fiscal years ended September 30, 2006, 2005, and
2004 are as follows:


                                       2006             2005            2004
                                       ----             ----            ----
Net sales
 U.S.                              $35,358,000      $36,035,000     $36,530,000
 Foreign                            20,921,000       20,021,000      17,003,000
                                    ----------      -----------     -----------
   Total                           $56,279,000      $56,056,000     $53,533,000

Long-lived assets
 U.S.                              $ 4,518,000      $ 4,710,000     $ 5,059,000
 Foreign                             1,711,000        1,906,000       2,031,000
                                    ----------      -----------     -----------
   Total                           $ 6,229,000      $ 6,616,000     $ 7,090,000

U.S. sales include $5,040,000, $6,969,000 and $5,310,000 for export in fiscal
years 2006, 2005, and 2004, respectively. Foreign sales principally represent
sales from the Company's Europe based subsidiaries.

NOTE 8.  Stock Option Plans
---------------------------

The Company  maintains  stock option  plans which  include  both  incentive  and
non-qualified  options  covering  a total of  616,881  shares  of  common  stock
reserved for issuance to key employees,  including officers and directors, as of
September  30,  2006.  All options are issued at fair market  value at the grant
date and are  exercisable in varying  installments  according to the plans.  The
plans  allow for the  payment  of option  exercises  through  the  surrender  of
previously  owned mature shares based on the fair market value of such shares at
the date of surrender. There were 73,933 shares available for grant at September
30, 2006.

Changes in  outstanding  stock  options for the three years ended  September 30,
2006 are as follows:

                                                        Weighted
                                                         Average
                                             Weighted   Remaining
                                   Number    Average   Contractual  Aggregate
                                     of      Exercise     Term      Intrinsic
                                   Options    Price    (in years)     Value
                                   -------    -----    ----------     -----

Balance at September 30, 2003      562,537    $3.34
Options granted                     35,000    $5.40
Options exercised                  (16,470)   $2.34
Options forfeited                  (25,747)   $3.33
----------------------------------------------------------
Balance at September 30, 2004      555,320    $3.50
Options granted                     86,000    $3.00
Options exercised                   (8,355)   $2.65
Options forfeited                  (50,224)   $4.58
----------------------------------------------------------
Balance at September 30, 2005      582,741    $3.35
Options granted                     39,975    $3.17
Options exercised                   (3,500)   $2.20
Options forfeited                  (73,933)   $3.79
----------------------------------------------------------
Balance at September 30, 2006      545,283    $3.28         2.6     $150,544
Exercisable at September 30, 2006  332,927    $3.32         2.0     $100,387

The  weighted-average  grant date fair value of options granted during the years
ended  September  30,  2006,   2005  and  2004  was  $2.05,   $1.52  and  $2.90,
respectively.  The total intrinsic value of options  exercised  during the years
ended  September  30,  2006,  2005 and 2004 was  $3,150,  $12,475  and  $50,265,
respectively.




                                     - 45 -


A summary of the status of the  Company's  nonvested  shares as of September 30,
2006 and changes during the year is as follows:

                                                             Weighted-Average
                                                                 Grant-Date
Nonvested Shares                        Shares                   Fair Value
----------------                        ------                   ----------

Nonvested at October 1, 2005            294,253                     $1.79
Granted                                  39,975                     $2.05
Vested                                  (88,372)                    $1.79
Forfeited                               (33,500)                    $2.40
                                        -------                     -------
Nonvested at September 30, 2006         212,356                     $1.74

As of September 30, 2006, there was $205,678 of total unrecognized  compensation
cost,   net  of  estimated   forfeitures,   related  to  nonvested   share-based
compensation   arrangements,   which  is  expected  to  be  recognized   over  a
weighted-average  period of 1.1 years.  The total  fair  value of shares  vested
during the years ended September 30, 2006, 2005 and 2004 was $158,299,  $252,062
and $178,965, respectively.

NOTE 9.  Shareholder Rights Plan
--------------------------------

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

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


                                     - 46 -



NOTE 10.  Earnings (Loss) Per Share
-----------------------------------

The following  table  provides the  components of the basic and diluted loss per
share (EPS) computations:

                                       2006            2005           2004
                                       ----            ----           ----
Basic and Diluted EPS Computation

Net loss                           $  (546,555)    $(2,884,621)   $(2,690,594)
Weighted average shares
  outstanding                        4,571,905       4,566,621      4,597,961

Basic and diluted loss per share   $      (.12)     $     (.63)    $     (.59)
                                   ============     ===========    ===========

In 2006, 2005 and 2004, 103,218, 148,645 and 238,717 shares, respectively,  have
been omitted from the calculation of diluted EPS as their effect would have been
antidilutive.

NOTE 11.  Commitments and Contingencies
---------------------------------------

The Company leases  vehicles and occupies  certain  facilities  under  operating
leases that  expire at various  dates  through  2009.  The  leases,  which cover
periods  from three to eight  years,  generally  provide for renewal  options at
specified rental amounts.  The aggregate operating lease commitment at September
30,  2006 was  $517,000  with  minimum  rentals  for the fiscal  years  shown as
follows: 2007 - $379,000; 2008 - $119,000; and 2009 - $19,000.

The Company is a party to  employment  agreements  with  certain of its officers
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, 2006 was  approximately  $2.0  million.  Certain of the Company's
employment  agreements  with its officers  provide for a severance  benefit upon
certain  occurrences or at a specified  date of  retirement,  absent a change in
control,  aggregating  $2.1  million  at  September  30,  2006.  The  Company is
amortizing  such obligation to expense on the  straight-line  method through the
specified dates of retirement.  Such expense amounted to  approximately  $93,000
and $289,000 in fiscal 2006 and 2005, respectively.

The Company has  agreements  with  certain of its officers to provide a deferred
compensation  benefit in the form of 103,898  shares of common  stock  currently
held by the Company in  treasury.  Such shares vest upon  retirement  or, in the
case of 70,647 shares, the expiration of one officer's  employment  agreement in
September  2006.  All shares vest earlier  under certain  occurrences  including
death, involuntary termination or a change in control of the Company. The market
value of such shares approximated $630,000 at the dates of grant, which is being
amortized on the straight-line  method through the specified dates of retirement
or over the term of the employment agreement.

NOTE 12.  Litigation
--------------------

The Company is one of several defendants in a patent infringement suit commenced
by Lectrolarm  Custom  Systems,  Inc. in May 2003 in the United States  District
Court for the Western  District of Tennessee.  The alleged  infringement  by the
Company  relates to its camera dome systems and other  products  that  represent
significant  sales to the Company.  Among other things,  the suit seeks past and
enhanced  damages,  injunctive  relief and attorney's fees. In January 2006, the
Company  received the plaintiff's  claim for past damages  through  December 31,
2005 that approximated $11.7 million plus pre-judgment interest. The Company and
its outside  patent  counsel  believe that the complaint  against the Company is
without merit.  The Company is vigorously  defending  itself and is a party to a
joint  defense with  certain  other named  defendants.  The Company is unable to
reasonably estimate a range of possible loss, if any, at this time. Although the
Company  believes that it has  meritorious  defenses to such claims,  there is a
possibility that an unfavorable outcome could ultimately occur that could result
in a liability  that is  material to the  Company's  results of  operations  and
financial  position.  The Company has held discussions with the plaintiff in the
interest of  settling  the case.  However,  there can be no  assurance  that any
settlement  can be reached.

                                     - 47 -


In  connection  with this  suit,  the  Company  petitioned  the U.S.  Patent and
Trademark Office (USPTO) for  reexamination of the plaintiff's  patent. In April
2006,  the  USPTO  issued  a  non-final  office  action  rejecting  all  of  the
plaintiff's  patent claims asserted  against the Company citing the existence of
prior art of the Company and another  defendant.  The plaintiff has appealed the
USPTO  ruling and has  additional  appeals  available  to them in the USPTO and,
thereafter,  in the Court of Appeals for the Federal Circuit.  On June 30, 2006,
the Federal  District  Court  granted  the  defendants'  motion for  continuance
(delay) of the trial,  pending the outcome of the USPTO's  reexamination  office
proceedings.

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

NOTE 13.  Related Party Transactions
------------------------------------

As of September 30, 2006, CBC Co., Ltd. and affiliates ("CBC") owned
approximately 11.9% of the Company's outstanding common stock. The Company,
which has been conducting business with CBC for approximately twenty-seven
years, imports certain finished products and components through CBC and also
sells its products to CBC. The Company purchased approximately $404,000,
$566,000 and $651,000 of products and components from CBC in fiscal years 2006,
2005, and 2004, respectively, and the Company sold $205,000, $362,000 and
$712,000 of products to CBC for distribution in fiscal years 2006, 2005, and
2004, respectively. At September 30, 2006 and 2005, the Company owed $11,000 and
$37,000, respectively, to CBC and CBC owed $5,000 and $32,000, respectively, to
the Company resulting from purchases of products.

Note 14:  Asset Purchase
------------------------

On October 1, 2004, the Company entered into an agreement to purchase all of the
operating  assets of Videotronic  Infosystems  GmbH  ("Videotronic"),  a Germany
based video system supplier which was operating under insolvency protection, for
700,000  Eurodollars  (approximately  $868,000).  The  purchase  was ratified by
Videotronic's  Creditors on November 26, 2004.  During the year ended  September
30, 2005, the Company  recognized a $211,000  extraordinary gain on the recovery
of Videotronic net assets in excess of their allocated purchase price. Such gain
includes  adjustments to assigned  values of accounts  receivable,  inventories,
trade payables and severance  liabilities.  Pro forma results of operations have
not been presented due to the relative  insignificance  of the operating  assets
acquired.

Note 15:  Recent Accounting Pronouncements
------------------------------------------

In July 2006,  the  Financial  Accounting  Standards  Board  (FASB)  issued FASB
Interpretation No. 48 ("FIN 48"), "Accounting for Uncertainty in Income Taxes --
an  interpretation  of FASB  Statement No. 109". FIN 48 clarifies the accounting
for  uncertainty  in  income  taxes  recognized  in  an  enterprise's  financial
statements in accordance  with FASB  Statement  No. 109,  Accounting  for Income
Taxes. FIN 48 prescribes a recognition  threshold and measurement  attribute for
the financial  statement  recognition and measurement of a tax position taken or
expected  to be  taken  in a tax  return.  FIN  48  also  provides  guidance  on
derecognition,  classification,  interest and  penalties,  accounting in interim
periods,  disclosures,  and  transition.  FIN 48 is  effective  for fiscal years
beginning after December 15, 2006. The Company does not expect that the adoption
of FIN 48 will have a material impact on its  consolidated  financial  position,
results of operations or cash flows.


In  September  2006,  the FASB issued SFAS No.  157,  "Fair Value  Measurements"
("SFAS  157").  SFAS 157  clarifies  that fair value is the amount that would be
exchanged  to sell an asset or  transfer a liability  in an orderly  transaction
between market  participants.  Further, the standard establishes a framework for
measuring  fair value in generally  accepted  accounting  principles and expands
certain  disclosures  about fair value  measurements.  SFAS 157 is effective for
fiscal years beginning after November 15, 2007. The Company does not expect that
the  adoption  of SFAS 157  will  have a  material  impact  on its  consolidated
financial position, results of operations or cash flows.

                                     - 48 -



In September  2006,  the U.S.  Securities and Exchange  Commission  issued Staff
Accounting   Bulletin   No.  108,   "Considering   the  Effects  of  Prior  Year
Misstatements   when   Quantifying   Misstatements  in  Current  Year  Financial
Statements"  ("SAB  108").  SAB 108  provides  interpretive  guidance on how the
effects of the  carryover  or  reversal  of prior year  misstatements  should be
considered in  quantifying a current year  misstatement.  The SEC staff believes
that registrants should quantify errors using both a balance sheet and an income
statement approach and evaluate whether either approach results in quantifying a
misstatement  that, when all relevant  quantitative and qualitative  factors are
considered,  is material.  SAB 108 is effective for fiscal years beginning after
November 15, 2006. The Company does not expect that the adoption of SAB 108 will
have a  material  impact on its  consolidated  financial  position,  results  of
operations or cash flows.

NOTE 16.  Quarterly Financial Data (unaudited)
----------------------------------------------

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

Fiscal 2006
-----------
December       $14,259,000      $5,636,000    $   147,000    $  .03    $  .03
March           12,223,000       4,578,000       (848,000)     (.19)     (.19)
June            14,675,000       5,914,000         37,000       .01       .01
September       15,122,000       5,966,000        117,000       .03       .03
               -----------     -----------    -----------    ------    ------
 Total         $56,279,000     $22,094,000    $  (547,000)   $ (.12)   $ (.12)
               ===========     ===========    ===========    ======    ======


Fiscal 2005
-----------
December       $15,582,000      $5,868,000    $  (740,000)   $ (.16)   $ (.16)
March           12,802,000       4,708,000     (1,169,000)     (.26)     (.26)
June            13,991,000       5,319,000       (548,000)     (.12)     (.12)
September       13,681,000       5,101,000       (428,000)     (.09)     (.09)
               -----------     -----------    -----------    ------    ------
 Total         $56,056,000     $20,996,000    $(2,885,000)   $ (.63)   $ (.63)
               ===========     ===========    ===========    ======    ======



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

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


                                     - 49 -


                                  SCHEDULE II

                     VICON INDUSTRIES, INC. AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS

                 Years ended September 30, 2006, 2005, and 2004



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

Allowance for uncollectible
  accounts:


September 30, 2006          $1,297,000    $ 48,000    $ 20,000   $1,325,000
                            ==========    ========    ========   ==========

September 30, 2005          $1,162,000    $198,000    $ 63,000   $1,297,000
                            ==========    ========    ========   ==========

September 30, 2004          $1,135,000    $192,000    $165,000   $1,162,000
                            ==========    ========    ========   ==========



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

December 29, 2006

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

VICON INDUSTRIES, INC.


/s/ Kenneth M. Darby                                   December 29, 2006
---------------------                                  ---------------------
Kenneth M. Darby          Chairman and CEO             Date

/s/ Clifton H.W. Maloney                               December 29, 2006
------------------------                               ---------------------
Clifton H.W. Maloney      Director                     Date

/s/ Peter F. Neumann                                   December 29, 2006
---------------------                                  ---------------------
Peter F. Neumann          Director                     Date

/s/ W. Gregory Robertson                               December 29, 2006
------------------------                               ---------------------
W. Gregory Robertson      Director                     Date

/s/ Arthur D. Roche                                    December 29, 2006
---------------------                                  ---------------------
Arthur D. Roche           Director                     Date

                                     - 51 -