SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
     EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED: DECEMBER 31, 2005

                                       OR

[ ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES AND
     EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _________ TO _________.

                         Commission File number: 0-10004

                          NAPCO SECURITY SYSTEMS, INC.
             (Exact name of Registrant as specified in its charter)


                                                       
                Delaware                                        11-2277818
     (State or other jurisdiction of                           (IRS Employer
     incorporation of organization)                       Identification Number)



                                                             
           333 Bayview Avenue
          Amityville, New York                                     11701
(Address of principal executive offices)                        (Zip Code)


                                 (631) 842-9400
               (Registrant's telephone number including area code)

                                      None
             (Former name, former address and former fiscal year if
                            changed from last report)

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

                                 Yes  X  No
                                     ---    ---

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the
Exchange Act):

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 Exchange Act):

                                 Yes     No  X
                                     ---    ---

Number of shares outstanding of each of the issuer's classes of common stock, as
of: FEBRUARY 8, 2005

                COMMON STOCK, $.01 PAR VALUE PER SHARE 13,192,185


                                        1





                                                                              Page
                                                                              ----
                                                                           
PART I:  FINANCIAL INFORMATION

         ITEM 1.   Financial Statements

                   NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
                   INDEX - DECEMBER 31, 2005

                   Condensed Consolidated Balance Sheets, December 31, 2005
                   and June 30, 2005                                            3

                   Condensed Consolidated Statements of Income for the
                   Three Months ended December 31, 2005 and 2004                4

                   Condensed Consolidated Statements of Income for the Six
                   Months ended December 31, 2005 and 2004                      5

                   Condensed Consolidated Statements of Cash Flows for the
                   Six Months ended December 31, 2005 and 2004                  6

                   Notes to Condensed Consolidated Financial Statements         7

         ITEM 2.   Management's Discussion and Analysis of Financial
                   Condition and Results of Operations                         13

         ITEM 3.   Quantitative and Qualitative Disclosures About Market
                   Risk                                                        17

         ITEM 4.   Controls and Procedures                                     18

PART II: OTHER INFORMATION                                                     19

SIGNATURE PAGE                                                                 20



                                        2



PART I:  FINANCIAL INFORMATION

ITEM 1.  Financial Statements

                  NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                                                            December 31,     June 30,
                                                          2005 (unaudited)     2005
                                                         -----------------   --------
                                                                (in thousands,
                                                              except share data)
                                                                       
                        ASSETS

Current Assets:
   Cash and cash equivalents                                  $   822         $ 1,178
   Accounts receivable, less allowance for doubtful
      accounts                                                 21,284          21,899
   Inventories, net                                            21,048          16,242
   Prepaid expenses and other current assets                      815             799
   Deferred income taxes                                        1,533           1,356
                                                              -------         -------
      Total current assets                                     45,502          41,474
Property, Plant and Equipment, net                              9,026           8,533
Goodwill                                                        9,686           9,686
Other assets                                                      149             214
                                                              -------         -------
                                                              $64,363         $59,907
                                                              =======         =======

         LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
   Accounts payable                                           $ 6,160         $ 5,249
   Accrued expenses                                               957           1,156
   Accrued salaries and wages                                   2,019           2,518
   Accrued income taxes                                         1,039           1,534
                                                              -------         -------
      Total current liabilities                                10,175          10,457

Long-term debt                                                  3,700           1,950
Accrued income taxes                                            2,243           2,243
Deferred income taxes                                           1,666           1,579
                                                              -------         -------
      Total liabilities                                        17,784          16,229
                                                              -------         -------
Stockholders' Equity (Note 1):

   Common stock, par value $.01 per share; 40,000,000 and
      21,000,000 shares authorized, 13,192,185 and
      12,982,665 shares issued and outstanding,
      respectively                                                132             130
   Additional paid-in capital                                  12,787          11,585
   Unearned stock-based compensation                             (601)             --
   Retained earnings                                           34,261          31,963
                                                              -------         -------
Total stockholders' equity                                     46,579          43,678
                                                              -------         -------
                                                              $64,363         $59,907
                                                              =======         =======


*    The 3:2 stock split declared on November 29, 2005 (see Note 1) has been
     retroactively reflected in Stockholders' Equity.

     See accompanying notes to condensed consolidated financial statements.


                                        3



                  NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)



                                                                        Three Months Ended
                                                                           December 31,
                                                                    -------------------------
                                                                       2005          2004
                                                                    -----------   -----------
                                                                      (in thousands, except
                                                                    share and per share data)
                                                                            
Net Sales                                                           $    17,223   $    16,019
Cost of Sales                                                            11,174        11,101
                                                                    -----------   -----------
   Gross profit                                                           6,049         4,918
Selling, General and Administrative Expenses                              3,785         3,468
                                                                    -----------   -----------
   Operating income                                                       2,264         1,450
                                                                    -----------   -----------
Interest Expense, net                                                        60            58
Other Expenses, net                                                           2            55
                                                                    -----------   -----------
   Other expenses                                                            62           113
                                                                    -----------   -----------
   Income before minority interest and provision for income taxes         2,202         1,337
Minority interest in net loss of subsidiary, net                             54            --
                                                                    -----------   -----------
   Income before provision for income taxes                               2,256         1,337
Provision for income taxes                                                  773           465
                                                                    -----------   -----------
   Net income                                                       $     1,483   $       872
                                                                    ===========   ===========
Net income per share (Note 1 and Note 4) *: Basic                   $      0.11   $      0.07
                                                                    ===========   ===========
                                            Diluted                 $      0.11   $      0.06
                                                                    ===========   ===========
Weighted average number of shares
   outstanding (Note 1 and Note 4) *: Basic                          13,183,999    12,788,250
                                                                    ===========   ===========
                                      Diluted                        13,729,268    13,656,147
                                                                    ===========   ===========


*    The 3:2 stock split declared on November 29, 2005 (see Note 1) has been
     retroactively reflected in all 2004 share and per share data.

     See accompanying notes to condensed consolidated financial statements.


                                        4



                  NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
             CONDENSED CONSOLIDATED STATEMENTS OF INCOME (unaudited)



                                                                         Six Months Ended
                                                                           December 31,
                                                                    -------------------------
                                                                        2005          2004
                                                                    -----------   -----------
                                                                      (in thousands, except
                                                                    share and per share data)
                                                                            
Net Sales                                                           $    31,403   $    29,459
Cost of Sales                                                            20,229        20,268
                                                                    -----------   -----------
   Gross profit                                                          11,174         9,191
Selling, General and Administrative Expenses                              7,658         6,840
                                                                    -----------   -----------
   Operating income                                                       3,516         2,351
                                                                    -----------   -----------
Interest Expense, net                                                        98           126
Other Expenses, net                                                           6            98
                                                                    -----------   -----------
   Other expenses                                                           104           224
                                                                    -----------   -----------
   Income before minority interest and provision for income taxes         3,412         2,127
Minority interest in net loss of subsidiary, net                            115            --
                                                                    -----------   -----------
   Income before provision for income taxes                               3,527         2,127
Provision for income taxes                                                1,229           742
                                                                    -----------   -----------
   Net income                                                       $     2,298   $     1,385
                                                                    ===========   ===========
Net income per share (Note 1 and Note 4) *: Basic                   $      0.18   $      0.11
                                                                    ===========   ===========
                                            Diluted                 $      0.17   $      0.10
                                                                    ===========   ===========
Weighted average number of shares
   outstanding (Note 1 and Note 4) *: Basic                          13,108,454    12,774,029
                                                                    ===========   ===========
                                      Diluted                        13,720,126    13,553,133
                                                                    ===========   ===========


*    The 3:2 stock split declared on November 29, 2005 (see Note 1) has been
     retroactively reflected in all 2004 share and per share data.

     See accompanying notes to condensed consolidated financial statements.


                                        5



                  NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)



                                                                  Six Months Ended
                                                                    December 31,
                                                                 -----------------
                                                                   2005      2004
                                                                 -------   -------
                                                                   (in thousands)
                                                                     
Cash Flows from Operating Activities:
   Net income                                                    $ 2,298   $ 1,385
   Adjustments to reconcile net income to net cash
      (used in) provided by operating activities:
      Depreciation and amortization                                  520       563
      Provision for (recovery of) doubtful accounts                   20       (35)
      Deferred income taxes                                          (90)       --
      Excess tax benefits from exercise of stock options            (210)       --
      Non-cash stock based compensation expense                      115        --

   Changes in operating assets and liabilities:
      Accounts receivable                                            595     2,870
      Inventories                                                 (4,806)     (400)
      Prepaid expenses and other current assets                      (16)      150
      Other assets                                                    61       (57)
      Accounts payable, accrued expenses, accrued salaries and
         wages, and accrued income taxes                             (72)      673
                                                                 -------   -------
Net Cash (Used in) Provided by Operating Activities               (1,585)    5,149
                                                                 -------   -------
Cash Flows used in Investing Activities:
   Purchases of property, plant and equipment                     (1,010)     (483)
                                                                 -------   -------
Cash Flows from Financing Activities:
   Proceeds from exercise of employee stock options                  279        54
   Proceeds from long-term debt                                    1,750     2,350
   Principal payments on long-term debt                               --    (6,287)
   Excess tax benefits from exercise of stock options                210        --
                                                                 -------   -------
      Net cash provided by (used in) financing activities          2,239    (3,883)
                                                                 -------   -------
Net (decrease) increase in Cash                                     (356)      783

Cash, Beginning of Period                                          1,178       796
                                                                 -------   -------
Cash, End of Period                                              $   822   $ 1,579
                                                                 =======   =======
Cash Paid During the Period for:
   Interest                                                      $    87   $   134
                                                                 =======   =======
   Income taxes                                                  $ 1,604   $   738
                                                                 =======   =======


     See accompanying notes to condensed consolidated financial statements.


                                        6



                  NAPCO SECURITY SYSTEMS, INC. AND SUBSIDIARIES
             NOTES TO CONDENSED CONSOLIDATED STATEMENTS (unaudited)

1.)  Summary of Significant Accounting Policies and Other Disclosures

     The accompanying Condensed Consolidated Financial Statements are unaudited.
     In management's opinion, all adjustments (consisting of only normal
     recurring accruals) necessary for a fair presentation have been made. The
     results of operations for the period ended December 31, 2005 are not
     necessarily indicative of results that may be expected for any other
     interim period or for the full year. Certain prior year amounts have been
     reclassified to conform with the current years' presentation.

     The unaudited Condensed Consolidated Financial Statements include the
     accounts of Napco Security Systems, Inc. and all of its wholly-owned
     subsidiaries. The Company has also consolidated a 51%-owned joint venture.
     The 49% interest, owned by a third party, is reflected as minority
     interest. All inter-company balances and transactions have been eliminated
     in consolidation.

     The Company has made a number of estimates and assumptions relating to the
     assets and liabilities, the disclosure of contingent assets and liabilities
     and the reporting of revenues and expenses to prepare these financial
     statements in conformity with accounting principles generally accepted in
     the United States. Actual results could differ from those estimates.

     The unaudited Condensed Consolidated Financial Statements should be read in
     conjunction with the Consolidated Financial Statements and related notes
     contained in the Company's Annual Report on Form 10-K for the year ended
     June 30, 2005. The accounting policies used in preparing these unaudited
     Condensed Consolidated Financial Statements are consistent with those
     described in the June 30, 2005 Consolidated Financial Statements, except as
     described herein (see Note 2). However, for interim financial statements,
     inventories are calculated using a gross profit percentage.

     Advertising and Promotional Costs

     Advertising and promotional costs are included in "Selling, General and
     Administrative" expenses in the Condensed Consolidated Statements of Income
     and are expensed as incurred. Advertising expense for the three months
     ended December 31, 2005 and 2004 was $185,000 and $273,000, respectively.
     Advertising expense for the six months ended December 31, 2005 and 2004 was
     $592,000 and $625,000, respectively.

     Research and Development Costs

     Research and development costs incurred by the Company are charged to
     expense in the period incurred. Research and Development expense for the
     three months ended December 31, 2005 and 2004 was $1,258,000 and
     $1,274,000, respectively. Research and Development expense for the six
     months ended December 31, 2005 and 2004 was $2,403,000 and $2,470,000,
     respectively. These expenses are included in "Cost of Sales" in the
     Condensed Consolidated Statements of Income.

     Business Concentration and Credit Risk

     An entity is more vulnerable to concentrations of credit risk if it is
     exposed to risk of loss greater than it would have had if it mitigated its
     risk through diversification of customers. Such risks of loss manifest
     differently, depending on the nature of the concentration, and vary in
     significance. The Company has two major customers with Sales and Accounts
     Receivable as follows (in thousands):



             Sales for the three months ended December 31,
             ---------------------------------------------
                           2005          2004
                       -----------   -----------
                         $      %      $      %
                       -----   ---   -----   ---
                                 
Customer A             1,245     7%  1,120     7%
Customer B             1,740    10%  1,458     9%
                       -----   ---   -----   ---
                       2,985    17%  2,578    16%
                       =====   ===   =====   ===



                                        7





             Sales for the three months ended December 31,
             ---------------------------------------------
                           2005          2004
                       -----------   -----------
                         $      %      $      %
                       -----   ---   -----   ---
                                 
Customer A             2,562     8%  2,099     7%
Customer B             2,427     8%  2,570     9%
                       -----   ---   -----   ---
                       4,989    16%  4,669    16%
                       =====   ===   =====   ===




             Accounts Receivable as of:
             --------------------------
             December 31,     June 30,
                 2005          2005
             ------------   -----------
                $      %      $      %
              -----   ---   -----   ---
                        
Customer A    4,845    23%  4,400    20%
Customer B    3,325    15%  3,306    15%
              -----   ---   -----   ---
              8,170    38%  7,706    35%
              =====   ===   =====   ===


     These customers sell primarily within North America. Although management
     believes that these customers are sound and creditworthy, a severe adverse
     impact on their business operations could have a corresponding material
     adverse effect on the Company's net sales, cash flows, and/or financial
     condition. In the ordinary course of business, the Company has established
     an allowance for doubtful accounts and customer deductions in the amount of
     $400,000 and $380,000 as of December 31, 2005 and June 30, 2005,
     respectively. The allowance for doubtful accounts is a subjective critical
     estimate that has a direct impact on reported net earnings. This allowance
     is based upon the evaluation of accounts receivable aging, specific
     exposures and historical trends.

     Stock Options

     During the three and six months ended December 31, 2005 the Company granted
     45,000 stock options under its 2002 Employee Incentive Stock Option Plan.
     The aggregate fair value of these options, calculated using the
     Black-Scholes option pricing model, was $284,000, which will be expensed
     over the four year vesting schedule. 22,320 and 209,520 options were
     exercised under this plan during the three and six months ended December
     31, 2005, respectively. These figures reflect the effect of the 3:2 stock
     split described below.

     Stock Dividend and Stock Splits

     On November 29, 2005 the Company's Board of Directors approved a 3-for-2
     split of its common stock, payable in the form of a 50% stock dividend to
     stockholders of record on December 14, 2005. The additional shares were
     distributed on December 28, 2005. Upon completion of the split, the total
     number of shares of common stock outstanding increased from approximately
     8,795,000 to approximately 13,192,000. There was no net effect on total
     stockholders' equity as a result of the stock split.

     In November 2004, the Company's Board of Directors approved a twenty
     percent (20%) stock dividend of the Company's common stock payable to
     stockholders of record on November 22, 2004. The effect of the stock
     dividend, which has been accounted for similar to a stock split, has been
     retroactively reflected in all share and per share data. The additional
     shares were distributed on December 6, 2004. There was no net effect on
     total stockholders' equity as a result of the stock dividend.

     In March 2004, the Company's Board of Directors approved a two-for-one
     stock split in the form of a 100% stock dividend of the Company's common
     stock payable to stockholders of record on April 13, 2004. The additional
     shares were distributed on April 27, 2004. There was no net effect on total
     stockholders' equity as a result of the stock split.

     All share and per share amounts have been retroactively adjusted to reflect
     the stock dividend and stock splits.


                                        8



     Recent Accounting Pronouncements

     In September 2005, the Financial Accounting Standards Board ("FASB") issued
     FASB Staff Position ("FSP") No. FAS 123(R)-1, "Classification and
     Measurement of Freestanding Financial Instruments Originally Issued in
     Exchange for Employee Services under FASB Statement No. 123(R)," to defer
     the requirement of SFAS No. 123(R) that a freestanding financial instrument
     originally subject to SFAS No. 123(R) becomes subject to the recognition
     and measurement requirements of other applicable GAAP when the rights
     conveyed by the instrument to the holder are no longer dependent on the
     holder being an employee of the entity. The rights under stock-based
     payment awards issued to employees by the Company are all dependent on the
     recipient being an employee of the Company. Therefore, this FSP currently
     does not have an impact on the Company's consolidated financial statements
     and its measurement of stock-based compensation in accordance with SFAS No.
     123(R).

     In October 2005, the FASB issued FSP No. FAS 123(R)-2, "Practical
     Accommodation to the Application of Grant Date as Defined in FASB Statement
     No. 123(R)," to provide guidance on determining the grant date for an award
     as defined in SFAS No. 123(R). This FSP stipulates that assuming all other
     criteria in the grant date definition are met, a mutual understanding of
     the key terms and conditions of an award to an individual employee is
     presumed to exist upon the award's approval in accordance with the relevant
     corporate governance requirements, provided that the key terms and
     conditions of an award (a) cannot be negotiated by the recipient with the
     employer because the award is a unilateral grant, and (b) are expected to
     be communicated to an individual recipient within a relatively short time
     period from the date of approval. The Company has applied the principles
     set forth in this FSP upon its adoption of SFAS No. 123(R).

     In November 2005, the FASB issued FSP No, FAS 123(R)-3, "Transition
     Election Related to Accounting for the Tax Effects of Share-Based Payment
     Awards", to provide an alternate transition method for the implementation
     of SFAS No. 123(R). Because some entities do not have, and may not be able
     to re-create, information about the net excess tax benefits that would have
     qualified as such had those entities adopted SFAS No. 123(R) for
     recognition purposes, this FSP provides an elective alternative transition
     method. That method comprises (a) a computational component that
     establishes a beginning balance of the APIC pool related to employee
     compensation and (b) a simplified method to determine the subsequent impact
     on the APIC pool of employee awards that are fully vested and outstanding
     upon the adoption of SFAS No. 123(R). The Company has applied the
     principles set forth in this FSP upon its adoption of SFAS No. 123(R).

2.)  Employee Stock-based Compensation

     The Company has established three share incentive programs as discussed in
     more detail in the Company's annual report on Form 10-K for the year ended
     June 30, 2005. Prior to fiscal 2006, the Company applied the intrinsic
     value method as outlined in Accounting Principles Board Opinion No. 25,
     "Accounting for Stock Issued to Employees," ("APB No. 25") and related
     interpretations in accounting for stock options and share units granted
     under these programs. Under the intrinsic value method, no compensation
     expense was recognized if the exercise price of the Company's employee
     stock options equaled the market price of the underlying stock on the date
     of the grant. Accordingly, no compensation cost was recognized in the
     accompanying condensed consolidated statements of income prior to fiscal
     year 2006 on stock options granted to employees, since all options granted
     under the Company's share incentive programs had an exercise price equal to
     the market value of the underlying common stock on the date of grant.
     Stock-based compensation costs of $56,000 and $115,000 were recognized in
     three and six months ended December 31, 2005, respectively. The effect on
     both Basic and Diluted Earnings per share was $0.004 and $0.008 for the
     three and six months ended December 31, 2005, respectively.

     Effective July 1, 2005, the Company adopted Statement of Financial
     Accounting Standards ("SFAS") No. 123(R), "Share-Based Payment" ("SFAS No.
     123(R)"). This statement replaces SFAS No. 123, "Accounting for Stock-Based
     Compensation" ("SFAS No. 123") and supersedes APB No. 25. SFAS No. 123(R)
     requires that all stock-based compensation be recognized as an expense in
     the financial statements and that such cost be measured at the fair value
     of the award. This statement was adopted using the modified prospective
     method of application, which requires us to recognize compensation expense
     on a prospective basis. Therefore, prior period financial statements have
     not been restated. Under this method, in addition to reflecting
     compensation expense for new share-based awards, expense is also recognized
     to reflect the remaining service period of awards that had been included in
     pro-forma disclosures in prior periods. SFAS No. 123(R) also requires that
     excess tax benefits related to stock option exercises be reflected as
     financing cash inflows instead of operating cash inflows.

     Prior to the Company's adoption of SFAS No. 123(R), SFAS No. 123 required
     that the Company provide pro forma information regarding net earnings and
     net earnings per common share as if compensation cost for the Company's
     stock-based awards had been determined in accordance with the fair value
     method prescribed therein. The Company had previously adopted the
     disclosure portion of SFAS No. 148, "Accounting for Stock-Based
     Compensation - Transition and Disclosure," requiring quarterly SFAS No. 123
     pro forma disclosure. The pro forma charge for compensation cost related to
     stock-based awards granted was recognized over


                                        9



     the service period. For stock options, the service period represents the
     period of time between the date of grant and the date each option becomes
     exercisable without consideration of acceleration provisions (e.g.,
     retirement, change of control, etc.).

     The following table illustrates the effect on net earnings per common share
     as if the fair value method had been applied to all outstanding awards for
     the three and six months ended December 31, 2004:



                                                        Three Months ended    Six Months ended
                                                         December 31, 2004   December 31, 2004
                                                        ------------------   -----------------
                                                          (in thousands,       (in thousands,
                                                              except               except
                                                          per share data)     per share data)
                                                                        
Net income, as reported                                       $ 872               $1,385
Deduct: Total stock-based employee compensation
           expense determined under fair value method
           for all awards, net of related tax effects           (41)                 (63)
                                                              -----               ------
Pro forma net income                                          $ 831               $1,322
                                                              =====               ======
Earnings per common share (1):
   Basic - as reported                                        $0.07               $ 0.11
                                                              =====               ======
   Basic - pro forma                                          $0.06               $ 0.10
                                                              =====               ======
   Diluted - as reported                                      $0.06               $ 0.10
                                                              =====               ======
   Diluted - pro forma                                        $0.06               $ 0.10
                                                              =====               ======


(1)  Information reflects stock dividend and stock splits. See Note 1.

3.)  Inventories



                                         December 31, 2005   June 30, 2005
                                         -----------------   -------------
                                                       
Inventories consist of (in thousands):
   Component parts                            $13,918           $10,740
   Work-in-process                              2,199             1,697
   Finished products                            4,931             3,805
                                              -------           -------
                                              $21,048           $16,242
                                              =======           =======


     For interim financial statements, inventories are calculated using a gross
     profit percentage.

4.)  Earnings Per Common Share

     The Company follows the provisions of SFAS No. 128, "Earnings Per Share".
     In accordance with SFAS No. 128, earnings per common share amounts ("Basic
     EPS") were computed by dividing earnings by the weighted average number of
     common shares outstanding for the period. Earnings per common share
     amounts, assuming dilution ("Diluted EPS"), were computed by reflecting the
     potential dilution from the exercise of stock options. SFAS No. 128
     requires the presentation of both Basic EPS and Diluted EPS on the face of
     the condensed consolidated statements of income.

     A reconciliation between the numerators and denominators of the Basic and
     Diluted EPS computations for earnings is as follows (in thousands except
     per share data) (Information reflects the stock dividend and stock splits
     as described in Note 1):


                                       10





                                            Three months ended December 31, 2005
                                          ---------------------------------------
                                           Net Income       Shares      Per Share
                                          (numerator)   (denominator)    Amounts
                                          -----------   -------------   ---------
                                                               
BASIC EPS
Net income attributable to common stock      $1,483         13,184        $0.11

EFFECT OF DILUTIVE SECURITIES
Options                                      $   --            545           --
                                             ------         ------        -----
DILUTED EPS
Net income attributable to common stock
   and assumed option exercises              $1,483         13,729        $0.11
                                             ======         ======        =====


     No options to purchase shares of common stock in the three months ended
     December 31, 2005 were excluded in the computation of Diluted EPS because
     no option prices were in excess of the average market price for the three
     months ended December 31, 2005.



                                            Three months ended December 31, 2004
                                          ---------------------------------------
                                           Net Income       Shares      Per Share
                                          (numerator)   (denominator)    Amounts
                                          -----------   -------------   ---------
                                                               
BASIC EPS
Net income attributable to common stock       $872          12,788       $ 0.07

EFFECT OF DILUTIVE SECURITIES
Options                                       $ --             868       $(0.01)
                                              ----          ------       ------
DILUTED EPS
Net income attributable to common stock
   and assumed option exercises               $872          13,656       $ 0.06
                                              ====          ======       ======


     No options to purchase shares of common stock in the three months ended
     December 31, 2004 were excluded in the computation of Diluted EPS because
     no option prices were in excess of the average market price for the three
     months ended December 31, 2004.



                                            Six months ended December 31, 2005
                                          ---------------------------------------
                                           Net Income       Shares      Per Share
                                          (numerator)   (denominator)    Amounts
                                          -----------   -------------   ---------
                                                               
BASIC EPS
Net income attributable to common stock      $2,298         13,108        $0.18

EFFECT OF DILUTIVE SECURITIES
Options                                      $   --            612        (0.01)
                                             ------         ------        -----
DILUTED EPS
Net income attributable to common stock
   and assumed option exercises              $2,298         13,720        $0.17
                                             ======         ======        =====


     No options to purchase shares of common stock in the six months ended
     December 31, 2005 were excluded in the computation of Diluted EPS because
     no option prices were in excess of the average market price for the six
     months ended December 31, 2005.



                                            Six months ended December 31, 2004
                                          ---------------------------------------
                                           Net Income       Shares      Per Share
                                          (numerator)   (denominator)    Amounts
                                          -----------   -------------   ---------
                                                               
BASIC EPS
Net income attributable to common stock      $1,385         12,774       $ 0.11

EFFECT OF DILUTIVE SECURITIES
Options                                      $   --            779       $(0.01)
                                             ------         ------       ------
DILUTED EPS
Net income attributable to common stock
   and assumed option exercises              $1,385         13,553       $ 0.10
                                             ======         ======       ======


     No options to purchase shares of common stock in the six months ended
     December 31, 2004 were excluded in the computation of Diluted EPS because
     no option prices were in excess of the average market price for the six
     months ended September 30, 2004.

5.)  Long Term Debt


                                       11



     In May 2001, the Company amended its secured revolving credit agreement
     with its primary bank. The Company's borrowing capacity under the amended
     agreement was increased to $18,000,000. The amended revolving credit
     agreement is secured by all the accounts receivable, inventory, the
     Company's headquarters in Amityville, New York, common stock of three of
     the Company's subsidiaries and certain other assets of Napco Security
     Systems, Inc. The revolving credit agreement bears interest at either the
     Prime Rate less 1/4% or an alternate rate based on LIBOR as described in
     the agreement. The agreement contains various restrictions and covenants
     including, among others, restrictions on payment of dividends, restrictions
     on borrowings, restrictions on capital expenditures, the maintenance of
     minimum amounts of tangible net worth, and compliance with other certain
     financial ratios, as defined in the agreement. In October 2004 the Company
     renegotiated this secured revolving credit agreement at essentially the
     same terms and conditions with a new expiration date of September 2008.

6.)  Geographical Data

     The Company's domestic and foreign sales for the periods presented are
     summarized in the following tabulation (in thousands):



                                       Three Months           Six Months
                                    Ended December 31,   Ended December 31,
                                    ------------------   ------------------
                                       2005      2004       2005      2004
                                     -------   -------    -------   -------
                                                        
Sales to external customers (1):
   Domestic                          $14,688   $13,576    $26,682   $25,038
   Foreign                             2,535     2,443      4,721     4,421
                                     -------   -------    -------   -------
   Total Net Sales                   $17,223   $16,019    $31,403   $29,459
                                     =======   =======    =======   =======


(1)  All of the Company's sales occur in the United States and are shipped
     primarily from the Company's facilities in the United States and United
     Kingdom. There were no sales into any one foreign country in excess of 10%
     of Net Sales.

7.) Commitments and Contingencies

As previously reported, on or about August 27, 2001, a Complaint was filed
against NAPCO Security Group and Alarm Lock Systems, Inc. by Jose Ramirez and
Glenda Ramirez in the Supreme Court of State of New York, County of the Bronx.
The Complaint seeks fifteen million dollars ($15,000,000) in damages on behalf
of Mr. Ramirez based on theories including strict liability in tort, negligence,
breach of warranty, failure to warn, etc. The Complaint also seeks damages in
the amount of two million dollars ($2,000,000) on behalf of Ms. Ramirez based on
an allegation that she has been, and forever will be, "deprived of the society,
services, companionship consortium and support of" Mr. Ramirez based on the
personal injuries he suffered in a fire which purportedly occurred on November
5, 1999. This case was consolidated with the related case concerning the same
incident, captioned Jose Ramirez and Glenda Ramirez v. Mark T. Miller, Chelsea
Gardens Owners Corp., Eichner Rudd Management Associates, Ltd., Napco Security
Group and Alarm Lock Systems, Inc., asserting the same claims against the
Company. The action is being defended by NAPCO's insurance company on behalf of
NAPCO. The Alarm Lock product in question has been tested and still functions
correctly, and the Company believes that the action is without merit. NAPCO
plans to continue its vigorous defense of this action.

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


                                       12



Item 2. Management's Discussion and Analysis of Financial Condition and Results
     of Operations

Napco Security Systems, Inc.

Management's Discussion and Analysis of Financial Condition and Results of
Operations

This Quarterly Report on Form 10-Q and the information incorporated by reference
may include "Forward-Looking Statements" within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Exchange Act of 1934. The
Company intends the Forward-Looking Statements to be covered by the Safe Harbor
Provisions for Forward-Looking Statements. All statements regarding the
Company's expected financial position and operating results, its business
strategy, its financing plans and the outcome of any contingencies are
Forward-Looking Statements. The Forward-Looking Statements are based on current
estimates and projections about our industry and our business. Words such as
"anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates,"
or variations of such words and similar expressions are intended to identify
such Forward-Looking Statements. The Forward-Looking Statements are subject to
risks and uncertainties that could cause actual results to differ materially
from those set forth or implied by any Forward-Looking Statements. For example,
the Company is highly dependent on its Chief Executive Officer for strategic
planning. If he is unable to perform his services for any significant period of
time, the Company's ability to continue growing could be adversely affected. In
addition, factors that could cause actual results to differ materially from the
Forward-Looking Statements include, but are not limited to, adverse tax
consequences of offshore operations, distribution problems, unforeseen
environmental liabilities and the uncertain military, political and economic
conditions in the world.

Overview

The Company is a diversified manufacturer of security products, encompassing
intrusion and fire alarms, building access control systems and electronic
locking devices. These products are used for commercial, residential,
institutional, industrial and governmental applications, and are sold worldwide
principally to independent distributors, dealers and installers of security
equipment. International sales accounted for approximately 16% and 15% of our
revenues for fiscal year 2005 and the first six months of fiscal 2006,
respectively.

The Company owns and operates manufacturing facilities in Amityville, New York
and the Dominican Republic. A significant portion of our operating costs are
fixed, and do not fluctuate with changes in customer demand or utilization of
our manufacturing capacity. As product demand rises and factory utilization
increases, the fixed costs are spread over increased output, which should
improve profit margins. Conversely, when sales decline our fixed costs are
spread over reduced levels, thereby decreasing margins.

The security market is characterized by constant incremental innovation in
product design and manufacturing technologies. Generally, the Company devotes
7-8% of revenues to research and development (R&D) on an annual basis. Products
resulting from our R&D investments in fiscal 2005 did not contribute materially
to revenue during that fiscal year, but should benefit the Company over future
years. In general, the new products introduced by the Company are initially
shipped in limited quantities, and increase over time. Prices and manufacturing
costs tend to decline over time as products and technologies mature.

Economic and Other Factors

The post September 11th era has generally been characterized by a favorable
business climate for suppliers of electronic security products and services
versus the rather sluggish performance of most technology related sectors during
the similar period. Electronic security vendors, however, did not completely
escape the fallout from the broader downturn in capital spending in the economy.
The Company believes the security equipment market is likely to continue to
exhibit healthy growth, particularly in industrial sectors, due to ongoing
concerns over the adequacy of security safeguards.

Seasonality

The Company's fiscal year begins on July 1 and ends on June 30. Historically,
the end users of Napco's products want to install its products prior to the
summer; therefore sales of its products peak in the period April 1 through June
30, the Company's fiscal fourth quarter, and are reduced in the period July 1
through September 30, the Company's fiscal first quarter. To a lesser degree,
sales in Europe are also adversely impacted in the Company's first fiscal
quarter because of European vacation patterns, i.e., many distributors and
installers are closed for the month of August.

Critical Accounting Policies

The Company's consolidated financial statements have been prepared in conformity
with accounting principles generally accepted in the United States of America
which require, in some cases, that certain estimates and assumptions be made
that affect the amounts and


                                       13



disclosures reported in the those financial statements and the related
accompanying notes. Estimates are based on current facts and circumstances,
prior experience and other assumptions believed to be reasonable. Management
uses its best judgment in valuing these estimates and may, as warranted, solicit
external advice. Actual results could differ from these estimates, assumptions
and judgments and these differences could be material. The following critical
accounting policies, some of which are impacted significantly by estimates,
assumptions and judgments, affect the Company's consolidated financial
statements. Our most critical accounting policies relate to revenue recognition;
concentration of credit risk; inventory; goodwill and other intangible assets;
and income taxes.

Revenue Recognition

Revenues from merchandise sales are recorded at the time the product is shipped
or delivered to the customer pursuant to the terms of purchase. We report our
sales levels on a net sales basis, which is computed by deducting from gross
sales the amount of actual returns received and an amount established for
anticipated returns and allowances.

Our sales return accrual is a subjective critical estimate that has a direct
impact on reported net sales. This accrual is calculated based on a history of
gross sales and actual sales returns, as well as management's estimate of
anticipated returns and allowances.

Business Concentration and Credit Risk

An entity is more vulnerable to concentrations of credit risk if it is exposed
to risk of loss greater than it would have had if it mitigated its risk through
diversification of customers. Such risks of loss manifest differently, depending
on the nature of the concentration, and vary in significance. The Company has
two major customers with Sales and Accounts receivable as follows (in
thousands):



             Sales for the three months ended December 31,
             ---------------------------------------------
                           2005          2004
                       -----------   -----------
                         $      %      $      %
                       -----   ---   -----   ---
                                 
Customer A             1,245     7%  1,120     7%
Customer B             1,740    10%  1,458     9%
                       -----   ---   -----   ---
                       2,985    17%  2,578    16%
                       =====   ===   =====   ===




             Sales for the six months ended December 31,
             -------------------------------------------
                          2005          2004
                      -----------   -----------
                        $      %      $      %
                      -----   ---   -----   ---
                                
Customer A            2,562     8%  2,099     7%
Customer B            2,427     8%  2,570     9%
                      -----   ---   -----   ---
                      4,989    16%  4,669    16%
                      =====   ===   =====   ===




             Accounts Receivable as of:
             --------------------------
             December 31,     June 30,
                 2005           2005
             ------------   -----------
                $      %      $      %
             ------   ---   -----   ---
                        
Customer A    4,845    23%  4,400    20%
Customer B    3,325    15%  3,306    15%
              -----   ---   -----   ---
              8,170    38%  7,706    35%
              =====   ===   =====   ===


These customers sell primarily within North America. Although management
believes that these customers are sound and creditworthy, a severe adverse
impact on their business operations could have a corresponding material adverse
effect on our net sales, cash flows, and/or financial condition. In the ordinary
course of business, we have established an allowance for doubtful accounts and
customer deductions in the amount of $400,000 and $380,000 as of December 31,
2005 and June 30, 2005, respectively. The


                                       14



allowance for doubtful accounts is a subjective critical estimate that has a
direct impact on reported net earnings. This allowance is based upon the
evaluation of accounts receivable aging, specific exposures and historical
trends.

Inventories

We state our inventory at the lower of cost or fair market value, with cost
being determined on the first-in, first-out (FIFO) method. We believe FIFO most
closely matches the flow of our products from manufacture through sale. The
reported net value of our inventory includes finished saleable products,
work-in-process and raw materials that will be sold or used in future periods.
Inventory cost includes raw materials, direct labor and overhead.

We also record an inventory obsolescence reserve, which represents the
difference between the cost of the inventory and its estimated fair market
value, based on various product sales projections. This reserve is calculated
using an estimated obsolescence percentage based on age, historical trends and
requirements to support forecasted sales. In addition, and as necessary, we may
establish specific inventory obsolescence reserves for known or anticipated
events. For interim financial statements, inventories are calculated using a
gross profit percentage.

Goodwill and Other Intangible Assets

Effective July 1, 2001, the Company adopted Statement of Financial Accounting
Standards ("SFAS") No. 141, "Business Combinations" and SFAS No. 142, "Goodwill
and Other Intangible Assets". These statements established accounting and
reporting standards for acquired goodwill and other intangible assets.
Specifically, the standards address how acquired intangible assets should be
accounted for both at the time of acquisition and after they have been
recognized in the financial statements. In accordance with SFAS No. 142,
intangible assets, including purchased goodwill, must be evaluated for
impairment. Those intangible assets that are classified as goodwill or as other
intangibles with indefinite lives are not amortized.

Impairment testing for Goodwill is performed in two steps: (i) the Company
determines impairment by comparing the fair value of a reporting unit with its
carrying value, and (ii) if there is an impairment, the Company measures the
amount of impairment loss by comparing the implied fair value of goodwill with
the carrying amount of that goodwill. The Company has performed its annual
impairment evaluation required by this standard and determined that the goodwill
is not impaired.

Income taxes

Deferred income taxes are recognized for the expected future tax consequences of
temporary differences between the amounts reflected for financial reporting and
tax purposes. Net deferred tax assets are adjusted by a valuation allowance if,
based on the weight of available evidence, it is more likely than not that some
portion or all of the net deferred tax assets will not be realized. If the
Company determines that a deferred tax asset will not be realizable or that a
previously reserved deferred tax asset will become realizable, an adjustment to
the deferred tax asset will result in a reduction of, or increase to, earnings
at that time. The provision (benefit) for income taxes represents U.S. Federal,
state and foreign taxes. Through June 30, 2001, the Company's subsidiary in the
Dominican Republic, Napco/Alarm Lock Group International, S.A. ("Napco DR"), was
not subject to tax in the United States, as a result, no taxes were provided.
Effective July 1, 2001, the Company made a domestication election for Napco DR.
Accordingly, its income is subject to taxation in the United States on a going
forward basis.

In March 2003, Napco Security Systems, Inc. timely filed its income tax return
for the fiscal year ended June 30, 2002. This return included an election to
treat one of the Company's foreign subsidiaries, Napco DR, as if it were a
domestic corporation beginning July 1, 2001. This election was based on a then
recently enacted Internal Revenue Code ("Code") provision. As a result of this
election, Napco DR is treated, for Federal income tax purposes, as transferring
all of its assets to a domestic corporation in connection with an exchange.
Although this type of transfer usually results in the recognition of taxable
income to the extent of any untaxed earnings and profits, the Code provision
provides an exemption for applicable corporations. The Company qualifies as an
applicable corporation pursuant to this Code section, and based on this Code
exemption, the Company treated the transfer of approximately $27,000,000 of
Napco DR's untaxed earnings and profits as nontaxable.

The Internal Revenue Service has issued a Revenue Procedure which is
inconsistent with the Code exemption described above. The Code is the actual
law; a Revenue Procedure is the IRS's interpretation of the law. The Code has a
higher level of authority than a Revenue Procedure. Management believes that it
has appropriately relied on the guidance in the Code when filing its income tax
return. If challenged, the Company believes that the potential liability would
range from $0 to $9,450,000. However, the Company also believes there are other
mitigating factors that would limit the amount of the potential liability, and
as a result, management accrued a liability of $2,243,000 as of June 30, 2002.
The Company's tax provision utilizes estimates made by management and as such,
is subject to change.


                                       15



Results of Operations



                                      Three months ended December 31,    Six months ended December 31,
                                      -------------------------------   -------------------------------
                                                          % Increase/                       % Increase/
                                        2005      2004     (decrease)     2005      2004     (decrease)
                                      -------   -------   -----------   -------   -------   -----------
                                                                          
Net sales                             $17,223   $16,019       7.5%      $31,403   $29,459       6.6%
Gross profit                            6,049     4,918      23.0%       11,174     9,191      21.6%
Gross profit as a % of net sales         35.1%     30.7%      4.4%         35.6%     31.2%      4.4%
Selling, general and administrative     3,785     3,468       9.1%        7,658     6,840      12.0%
Selling, general and administrative
   as a percentage of net sales          22.0%     21.6%      0.4%         24.4%     23.2%      1.2%
Income from operations                  2,264     1,450      56.1%        3,516     2,351      49.6%
Interest expense                           60        58       3.4%           98       126     (22.2)%
Other expense                               2        55     (96.4)%           6        98     (93.9)%
Minority interest in net loss of
   subsidiary, net                         54        --       n/a           115        --       n/a
Provision for income taxes                773       465      66.2%        1,229       742      65.6%
Net income                              1,483       872      70.1%        2,298     1,385      65.9%


Sales for the three months ended December 31, 2005 increased by approximately 8%
to $17,223,000 as compared to $16,019,000 for the same period a year ago. Sales
for the six months ended December 31, 2005 increased by approximately 7% to
$31,403,000 as compared to $29,459,000 for the same period a year ago. The
increase in sales for the three and six months was mainly in the Company's
intrusion alarm and access control product lines.

The Company's gross profit for the three months ended December 31, 2005
increased by $1,131,000 to $6,049,000 or 35.1% of sales as compared to
$4,918,000 or 30.7% of sales for the same period a year ago. The Company's gross
profit for the six months ended December 31, 2005 increased by $1,983,000 to
$11,174,000 or 35.6% of sales as compared to $9,191,000 or 31.2% of sales for
the same period a year ago. The increase in gross profit was due primarily to
the increase in sales which allowed for more fixed overhead absorption.
Increased margins also resulted from the Company's previously reported
realignment of its burglar alarm product distribution network as well as cost
reductions of certain of the Company's raw material costs.

Selling, general and administrative expenses for the three months ended December
31, 2005 increased by $317,000 to $3,785,000, or 22.0% of sales, as compared to
$3,468,000, or 21.6% of sales a year ago. Selling, general and administrative
expenses for the six months ended December 31, 2005 increased by $818,000 to
$7,658,000, or 24.4% of sales, as compared to $6,840,000, or 23.2% of sales a
year ago. The increase in dollars and as a percentage of sales for the three and
six months ended December 31, 2005 was due primarily to increased selling
activity, legal expenses relating to litigation as well as the recording of
non-cash compensation expenses beginning in fiscal 2006 in accordance with
FAS123.

Interest expense, net for the three months ended December 31, 2005 remained
relatively constant at $60,000 as compared to $58,000 for the same period a year
ago. Interest expense, net for the six months ended December 31, 2005 decreased
$ 28,000 to $98,000 as compared to $126,000 for the same period a year ago. The
decrease in the first six months of fiscal 2006 resulted primarily from the
reduction in the Company's average outstanding debt as compared to the same
period a year ago.

The Company's provision for income taxes for the three months ended December 31,
2005 increased by $308,000 to $773,000 as compared to $465,000 for the same
period a year ago. The Company's provision for income taxes for the six months
ended December 31, 2005 increased by $487,000 to $1,229,000 as compared to
$742,000 for the same period a year ago. The tax provisions are calculated using
an estimated effective tax rate of 35%. The increase in provision for income
taxes resulted from the increase in Income before income tax, which resulted
primarily from the aforementioned increase in net sales and gross profit.

Net income increased by $611,000 to $1,483,000 or $0.11 per share for the three
months ended December 31, 2005 as compared to $872,000 or $0.07 per share for
the same period a year ago. Net income increased by $913,000 to $2,298,000 or
$0.18 per share for the six months ended December 31, 2005 as compared to
$1,385,000 or $0.11 per share for the same period a year ago. These increases
were primarily due to the aforementioned increases in net sales and gross profit
as partially offset by the increases in selling, general and administrative
expenses, net of the related increase in provision for income taxes. The effect
of the 3-for-2 stock split discussed above has been retroactively reflected in
all fiscal 2005 per share data.


                                       16



Liquidity and Capital Resources

During the six months ended December 31, 2005 the Company utilized all of its
cash generated from operations plus proceeds from its revolving line of credit
($1,750,000) to purchase property, plant and equipment ($1,010,000) and invest
in additional inventory ($4,806,000) as discussed below. The Company's
management believes that current working capital, cash flows from operations and
its revolving credit agreement will be sufficient to fund the Company's
operations through at least the next twelve months.

Accounts Receivable at December 31, 2005 decreased $615,000 to $21,284,000 as
compared to $21,899,000 at June 30, 2005. This decrease is primarily the result
of the higher sales volume during the quarter ended June 30, 2005 as compared to
the quarter ended December 31, 2005 as well as extended terms granted to certain
of the Company's customers during the quarter ended June 30, 2005. Certain of
these terms extended beyond December 31, 2005.

Inventory at December 31, 2005 increased by $4,806,000 to $21,048,000 as
compared to $16,242,000 at June 30, 2005. This increase was primarily the result
of the Company's level-loading its production schedule in anticipation of its
historical sales cycle where a larger portion of the Company's sales occur in
the latter fiscal quarters as compared to the earlier quarters as well as adding
additional models to the Company's existing product lines.

As of December 31, 2005, the Company's credit facility consisted of an
$18,000,000 secured revolving credit agreement. In December 2004, the Company
utilized a portion of this revolving credit agreement to accelerate repayment of
two term loans aggregating $1,658,000 As of December 31, 2005 there was
approximately $14,300,000 available under the secured revolving credit facility.
This credit facility expires in September 2008.

As of December 31, 2005 the Company had no material commitments for capital
expenditures or inventory purchases other than purchase orders used in the
normal course of business.

ITEM 3: Quantitative and Qualitative Disclosures About Market Risk

The Company's principal financial instrument is long-term debt consisting of a
revolving credit and term loan facility that provides for interest at a spread
above the prime rate. The Company is affected by market risk exposure primarily
through the effect of changes in interest rates on amounts payable by the
Company under this credit facility. At December 31, 2005 an aggregate amount of
approximately $3,700,000 was outstanding under this facility. If these
borrowings remained at this quarter-end level for an entire year and the prime
rate increased or decreased, respectively, by 1% the Company would pay or save,
respectively, an additional $37,000 in interest that year.

Where appropriate, the Company requires that letters of credit be provided on
foreign sales. In addition, a significant number of transactions by the Company
are denominated in U.S. dollars. As such, the Company has shifted foreign
currency exposure onto many of its foreign customers. As a result, if exchange
rates move against foreign customers, the Company could experience difficulty
collecting unsecured accounts receivable, the cancellation of existing orders or
the loss of future orders. The foregoing could materially adversely affect the
Company's business, financial condition and results of operations because
approximately 15% of the Company's net sales are derived from foreign customers.
In addition, the Company transacts approximately 50% of these foreign sales in
British Pounds Sterling, therefore exposing itself to a certain amount of
foreign currency risk. Management believes that the amount of this exposure is
immaterial. We are also exposed to foreign currency risk relative to the
Dominican Peso ("RD$"), the local currency of the Company's production facility
in the Dominican Republic. The result of a 10% strengthening in the U.S. dollar
to our RD$ expenses would result in an annual decrease in income from operations
of approximately $260,000.


                                       17



ITEM 4: Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that
information required to be disclosed in our Exchange Act reports is recorded,
processed, summarized and reported within the time periods specified in the
SEC's rules and forms, and that such information is accumulated and communicated
to our management to allow timely decisions regarding required disclosure.
Management necessarily applied its judgment in assessing the costs and benefits
of such controls and procedures, which, by their nature, can provide only
reasonable assurance regarding management's control objectives.

At the conclusion of the period ended December 31, 2005, we carried out an
evaluation, under the supervision and with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, of the
effectiveness of the design and operation of our disclosure controls and
procedures. Based upon that evaluation, the Chief Executive Officer and Chief
Financial Officer concluded that our disclosure controls and procedures were
effective in alerting them in a timely manner to information relating to the
Company required to be disclosed in this report.

Our independent registered accounting firm Marcum & Kliegman, LLP ("MK"),
informed us and our Audit Committee of the Board of Directors that in connection
with their audit of our financial results for the fiscal year ended June 30,
2005, MK had discovered conditions which they deemed to be significant
deficiencies, (as defined by standards established by the Public Company
Accounting Oversight Board) in our financial statement closing process. A
significant deficiency is a control deficiency where there is more than a remote
likelihood that a misstatement of the company's annual or interim financial
statements that is more than inconsequential will not be prevented or detected.
The significant deficiencies related to the timely performance of processes and
procedures for the period end closing process and its review by internal
accounting personnel. Management has informed MK and the Audit Committee that it
will increase its staffing relating to the financial statement closing process
to more a adequate level to prevent reoccurrences of this deficiency and will
continue to monitor the effectiveness of these actions and will make any other
changes or take such additional actions as management determines to be
appropriate. Management expects this action be be completed before the end of
fiscal 2006.

During the second quarter of 2006, there were no changes in the Company's
internal control over financial reporting that have materially affected, or are
reasonably likely to materially affect, the Company's internal control over
financial reporting except as described above. Management does not believe that
the above significant deficiencies affected the results of the quarter ended
December 31, 2005 or any prior period.


                                       18



PART II: OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders

     (a)  The annual meeting of stockholders ("the Annual Meeting") was held on
          December 14, 2005.

     (b)  At the Annual Meeting, two directors were re-elected as Directors
          through 2008:

               Andrew J. Wilder - 7,908,600 votes "for", 354,651 votes
               "withheld", and

               Arnold Blumenthal - 7,916,760 votes "for", 346,491 votes
               "withheld"

     (c)  At the Annual Meeting, the Amended and Restated Certificate of
          Incorporation was amended to increase authorized Common Stock from
          twenty-one million shares to forty million shares - 7,916,294 votes
          "for", 342,213 votes "against", and 4,744 votes "abstain"

Item 6. Exhibits

     31.1 Certification Pursuant to Rule 13a-14(a)/15d-14(a) of Richard L.
          Soloway, Chairman of the Board and President

     31.2 Certification Pursuant to Rule 13a-14(a)/15d-14(a) of Kevin S. Buchel,
          Senior Vice President of Operations and Finance

     32.1 Section 1350 Certifications


                                       19



                                   SIGNATURES

Pursuant to the requirements 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.

February 13, 2005

NAPCO SECURITY SYSTEMS, INC
(Registrant)


By: /s/ Richard L. Soloway
    ---------------------------------
    Richard L. Soloway
    Chairman of the Board of
    Directors, President and
    Secretary (Chief Executive Officer)


By: /s/ Kevin S. Buchel
    ---------------------------------
    Kevin S. Buchel
    Senior Vice President of
    Operations and Finance and
    Treasurer (Principal Financial
    and Accounting Officer)


                                       20