SECURITIES & EXCHANGE COMMISSION WASHINGTON, DC 20549

                                   FORM 10-QSB

                [x] Quarterly Report Under Section 13 or 15(d) of
                      the Securities Exchange Act of 1934


                  For Quarterly Period Ended September 30, 2005

       [ ] Transition Report Under Section 13 or 18(d) of the Exchange Act

                         Commission File Number: 0-17449


                               PROCYON CORPORATION
         ---------------------------------------------------------------
        (Exact Name of Small Business Issuer as specified in its charter)

                                                                                
       COLORADO                                         59-3280822
 ----------------------                      ----------------------------------
(State of Incorporation)                    (IRS Employer Identification Number)


                              1300 S. Highland Ave.
                              Clearwater, FL 33756
                          ----------------------------
                         (Address of Principal Offices)

                                 (727) 447-2998
                            -------------------------
                           (Issuer's Telephone Number)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15 (d) of the Securities Exchange Act of 1934 during the past 12 months
(or for 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     [    ]

State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:

Common stock, no par value; 8,039,588 shares outstanding as of November 8, 2005
Transitional Small Business Disclosure Format (check one) Yes [ ] No [X]




                          PART I. FINANCIAL INFORMATION



Item                                                                        Page
                                                                            ----

ITEM 1. FINANCIAL STATEMENTS..............................................    3

Index to Financial Statements
-----------------------------

Financial Statements:

Consolidated Balance Sheets...............................................    3
Consolidated Statements of Operations ....................................    4
Consolidated Statements of Cash Flows ....................................    5
Notes to Financial Statements ............................................    6
                                                                          
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS
        OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS..................    9

ITEM 3. CONTROLS AND PROCEDURES ..........................................    12

                           PART II. OTHER INFORMATION

ITEM 5. OTHER INFORMATION.................................................    12
ITEM 6. EXHIBITS .........................................................    13

SIGNATURES................................................................    13

                                       2






PROCYON CORPORATION & SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
September 30, 2005 & June 30, 2005



                                                               September 30      June 30
                                                                    2005          2005
                                                                -----------    -----------
                                                                (unaudited)     (audited)


ASSETS

CURRENT ASSETS

                                                                                 
           Cash                                                 $    30,747    $    26,580
           Accounts receivable, less allowance of $2,500
                 for doubtful accounts                              157,342        145,973
           Prepaid expenses                                          47,009         54,606
           Inventories                                              114,965        146,323
           Deferred tax asset                                       164,899        151,461
                                                                -----------    -----------
                 TOTAL CURRENT ASSETS                               514,962        524,943

PROPERTY AND EQUIPMENT, NET                                          74,840         77,501

OTHER ASSETS
           Certificates of deposit
                 plus accrued interest, restricted                        0         17,114
           Deposits                                                   9,335          9,335
                                                                -----------    -----------
                 TOTAL OTHER ASSETS                                   9,335         26,449

TOTAL ASSETS                                                    $   599,137    $   628,893
                                                                ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
           Current portion of capital lease obligations         $     1,504    $     2,360
           Accounts payable                                          71,387        100,499
           Accrued expenses                                          52,307         72,760
                                                                -----------    -----------
                 TOTAL CURRENT LIABILITIES                          125,198        175,619

LONG-TERM LIABILITIES
           Note payable to related party                                  0         90,000
           Deferred tax liability                                    10,662         11,275
                                                                -----------    -----------
                 TOTAL LONG-TERM LIABILITIES                         10,662        101,275

STOCKHOLDERS' EQUITY
           Preferred stock, 496,000,000 shares
                 authorized; none issued
           Series A Cumulative Convertible Preferred stock,     
                 no par value; 4,000,000 shares authorized;
                 214,900 shares issued and outstanding              170,750        170,750
           Common stock, no par value, 80,000,000 shares
                 authorized; 8,039,588 shares issued and
                 outstanding                                      4,400,876      4,400,876
           Paid-in capital                                            6,000          6,000
           Accumulated deficit                                   (4,114,349)    (4,225,627)
                                                                -----------    -----------
                 TOTAL STOCKHOLDERS' EQUITY                         463,277        351,999
                                                                -----------    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                      $   599,137    $   628,893
                                                                ===========    ===========

                                                                
         The accompanying notes are an integral part of these financial statements

                                              3





PROCYON CORPORATION & SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS 
Three Months Ended September 30, 2005 and 2004
 


                                                    Three Months   Three Months
                                                        Ended          Ended
                                                      Sept. 30,      Sept. 30,
                                                        2005           2004
                                                     -----------    -----------
                                                     (unaudited)    (unaudited)


NET SALES                                            $   550,103    $   545,369

COST OF SALES                                            133,994        132,951
                                                     -----------    -----------

GROSS PROFIT                                             416,109        412,418

OPERATING EXPENSES
            Salaries and Benefits                        153,305        156,033
            Selling, General and Administrative          163,270        148,991
                                                     -----------    -----------
                                                         316,575        305,024

INCOME FROM OPERATIONS                                    99,534        107,394

OTHER INCOME (EXPENSE)
            Interest Expense                              (2,647)        (4,213)
            Interest Income                                  340             66
            Other Income                                       0             20
                                                     -----------    -----------
                                                          (2,307)        (4,127)
                                                     -----------    -----------

INCOME BEFORE INCOME TAXES                                97,227        103,267

INCOME TAX BENEFIT                                        14,051         22,130
                                                     -----------    -----------

NET INCOME                                               111,278        125,397

Dividend requirements on preferred stock                   5,373         (5,678)
                                                     -----------    -----------
Basic net income available to common shares          $   105,905    $   119,719
                                                     ===========    ===========

Basic net income per common share                    $      0.01    $      0.01

Weighted average number of common
            shares outstanding                         8,055,827      8,041,544
                                                     ===========    ===========

Diluted net income per common share                  $      0.01    $      0.01

Weighted average number of common shares
            outstanding, basic and diluted             8,382,294      8,381,396
                                                     ===========    ===========
                                                     

   The accompanying notes are an integral part of these financial statements

                                        4
 




 
PROCYON CORPORATION & SUBSIDIARIES 
CONSOLIDATED STATEMENTS OF CASH FLOWS 
Three Months Ended September 30, 2005 and 2004
 
 

                                                                                  Three Months    Three Months
                                                                                     Ended           Ended
                                                                                    Sept. 30        Sept. 30
                                                                                      2005            2004
                                                                                    ---------       ---------
                                                                                   (unaudited)     (unaudited)


CASH FLOWS FROM OPERATING ACTIVITIES

                                                                                                    
Net Income                                                                          $ 111,278       $ 125,397
Adjustments to reconcile net income to net cash used in operating activities:       
            Depreciation                                                                5,771           6,800
            Deferred Income Taxes                                                     (14,051)        (22,130)
            Decrease (increase) in:
                 Accounts Receivable                                                  (11,369)         25,234
                 Inventories                                                           31,358         (27,461)
                 Prepaid expenses                                                       7,597           4,713
                 Other assets                                                          17,114          (9,293)
            Increase (decrease) in:
                 Accounts payable                                                     (29,111)        (17,905)
                 Accrued expenses                                                     (20,453)        (11,199)
                                                                                    ---------       ---------
                                      NET CASH PROVIDED
                                      BY OPERATING ACTIVITIES                          98,134          74,156


CASH FLOWS FROM INVESTING ACTIVITIES

            Purchase of property & equipment                                           (3,111)              0
                                                                                    ---------       ---------
                                      NET CASH USED
                                      BY INVESTING ACTIVITIES                          (3,111)              0


CASH FLOWS FROM FINANCING ACTIVITIES

            Proceeds from note payable  related party                                       0          10,000
            Payments on note payable  related party                                   (90,000)        (54,352)
            Payments on capital lease obligations                                        (856)         (2,324)
            Payments on long term note payable  trade                                       0             (83)
                                                                                    ---------       ---------
                                      NET CASH USED
                                      BY FINANCING ACTIVITIES                         (90,856)        (46,759)

                                      NET CHANGE IN CASH                                4,167          27,397

CASH AT BEGINNING OF PERIOD                                                            26,580          14,608
                                                                                    ---------       ---------

                                      CASH AT END OF PERIOD                         $  30,747       $  42,005
                                                                                    =========       =========

SUPPLEMENTAL DISCLOSURES

Interest Paid                                                                       $   2,647       $   4,213
Taxes Paid                                                                          $    --         $    --
                                                                                    

                  The accompanying notes are an integral part of these financial statements.

                                                       5






Notes to Financial Statements

NOTE A - SUMMARY OF ACCOUNTING POLICIES

     The interim financial statements included herein have been prepared by the
     Company without audit, pursuant to the rules and regulations of the
     Securities and Exchange Commission. Certain information and footnote
     disclosures normally included in the financial statements prepared in
     accordance with generally accepted accounting principles have been
     condensed or omitted as allowed by such rules and regulations. The Company
     believes that the disclosures are adequate to make the information
     presented not misleading. These financial statements should be read in
     conjunction with the Company's audited financial statements dated June 30,
     2005. The results for interim periods are not necessarily indicative of
     results that may be expected for any other interim period or for the full
     year.

     Management of the Company has prepared the accompanying unaudited condensed
     financial statements prepared in conformity with generally accepted
     accounting principles, which require the use of management estimates,
     contain all adjustments (including normal recurring adjustments) necessary
     to present fairly the operations and cash flows for the period presented
     and to make the financial statements not misleading.

STOCK-BASED COMPENSATION

     The Company accounts for stock-based employee compensation arrangements
     using the intrinsic value method in accordance with the provisions of
     Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
     Employees" ("APB No. 25") and has elected to follow the disclosure-only
     provisions of Statement of Financial Accounting Standards No. 123,
     "Accounting for Stock-Based Compensation" ("SFAS No. 123"), as amended by
     SFAS 148, "Accounting for Stock-Based Compensation - Transition and
     Disclosure. Under the intrinsic value method, the Company recognizes
     compensation expense only to the extent that the exercise price of the
     Company's employee stock options is less than the market price of the
     underlying stock on the date of grant. SFAS No. 123 requires the
     presentation of pro forma information as if the Company has accounted for
     its employee stock options granted under the fair value method. There were
     no options granted during the quarters ended September 30, 2005 and 2004.

     The following table illustrates the effect on net income and earnings per
     share for the three months ended September 30, 2005, and 2004 had the
     Company applied the fair value recognition provisions of Statement of
     Financial Accounting Standards No. 123, "Accounting for Stock-Based
     Compensation," to stock-based employee compensation.


                                                   3 months        3 months
                                                    ending          ending
                                                     2005            2004
                                                  -----------     -----------

     Net income applicable to common stock:
       As reported                                $   105,905     $   119,719
     Pro forma adjustment for compensation               --              --
                                                  -----------     -----------
     Pro forma                                    $   105,905     $   119,719
                                                  ===========     ===========
     Income per common share:
       Basic - as reported                        $       .01     $       .01
       Basic - pro forma                          $       .01     $       .01
       Diluted - as reported                      $       .01     $       .01
       Diluted - pro forma                        $       .01     $       .01

                                       6




     The fair value of a stock option is determined using the Black-Scholes
     option-pricing model, which values options based on the stock price at the
     grant date, the expected life of the option, the estimated volatility of
     the stock, the expected dividend payments, and the risk-free interest rate
     over the life of the option.

     The Black-Scholes option valuation model was developed for estimating the
     fair value of traded options that have no vesting restrictions and are
     fully transferable. Because option valuation models require the use of
     subjective assumptions, changes in these assumptions can materially affect
     the fair value of the options. Our options do not have the characteristics
     of traded options, therefore, the option valuation models do not
     necessarily provide a reliable measure of the fair value of our options.

     Equity instruments issued, if any, to non-employees in exchange for goods,
     fees and services are accounted for under the fair value based method of
     SFAS No. 123.

     In December 2004, the Financial Accounting Standards Board issued Statement
     of Financial Accounting Standards No. 123(R) ("SFAS 123R"), "Share-Based
     Payment," which is a revision of SFAS No. 123. SFAS 123R is effective for
     small business publicly-traded companies for interim or annual periods
     beginning after December 15, 2005, supersedes Accounting Principles Board
     Opinion no. 25, "Accounting for Stock Issued to Employees," and amends
     Statement of Financial Accounting Standards No. 95, "Statement of Cash
     Flows."

     SFAS 123R requires all share-based payments to employees, including grants
     of employee stock options, to be recognized in the income statement based
     on their fair values and will rescind the acceptance of pro forma
     disclosure. SFAS 123R will be effective for small public companies with the
     first interim or annual reporting period of the first fiscal year beginning
     on or after December 15, 2005. The Company has not yet determined the
     impact in adopting SFAS 123R.

NOTE B - INVENTORIES

     Inventories consisted of the following:
                                                                  
                                             September 30,            June 30,
                                                  2005                  2005
                                                  ----                  ----
                   Finished Goods             $   49,396            $   79,358
                   Raw Materials              $   65,569            $   66,965
                                              ----------            ----------
                                              $  114,965            $  146,323
                                              ==========            ==========


NOTE C - STOCKHOLDERS' EQUITY

     During January 1995, the Company's Board of Directors authorized the
     issuance of up to 4,000,000 shares of Series A Cumulative Convertible
     Preferred Stock ("Series A Preferred Stock"). The preferred stockholders
     are entitled to receive, as and if declared by the board of directors,
     quarterly dividends at an annual rate of $.10 per share of Series A
     Preferred Stock per annum. Dividends will accrue without interest and will
     be cumulative from the date of issuance of the Series A Preferred Stock and
     will be payable quarterly in arrears in cash or publicly traded common
     stock when and if declared by the Board of Directors. As of September 30,
     2005, no dividends have been declared. Dividends in arrears on the
     outstanding preferred shares total $179,744 as of September 30, 2005.

     Holders of the Preferred Stock have the right to convert their shares of
     Preferred Stock into an equal number of shares of Common Stock of the
     Company. In addition, Preferred Stock holders have the right to vote the
     number of shares into which their shares are convertible into Common Stock.
     Such preferred shares will automatically convert into one share of Common
     Stock at the close of a public offering of Common Stock by the Company
     provided the Company receives gross proceeds of at least $1,000,000, and
     the initial offering price of the Common Stock sold in such offering is
     equal to or in excess of $1 per share.

                                        7






     The Company is obligated to reserve an adequate number of shares of its
     common stock to satisfy the conversion of all the outstanding Series A
     Preferred Stock.

NOTE D - INCOME TAXES AND AVAILABLE CARRYFORWARD

     As of September 30, 2005, the Company had consolidated income tax net
     operating loss ("NOL") carryforward for federal income tax purposes of
     approximately $4,259,000. The NOL will expire in various years ending
     through the year 2022.

     The components of the provision for income taxes (benefits) are
     attributable to continuing operations as follows:

                                                     September 30,       September 30,
                                                         2005                2004
                                                      -----------         -----------
                                                                        
          Current
             Federal                                  $    --             $      --
             State                                          -                    --
                                                      -----------         -----------
                                                            -                    --
          Deferred
             Federal                                      (12,696)            (19,118)
             State                                         (1,355)             (3,012)
                                                      -----------         -----------
                                                          (14,051)            (22,130)
                                                      -----------         -----------
          Income tax (benefit)                        $   (14,051)        $   (22,130)
                                                      ===========         ===========
          

     Deferred income taxes reflect the net tax effects of the temporary
     differences between the carrying amounts of assets and liabilities for
     financial reporting purposes and the amounts used for income tax purposes.
     Significant components of the Company's deferred tax assets and liabilities
     are as follows:
          
                                                        Current           Non-Current
                                                      -----------         -----------
          Deferred tax assets:
              NOL carryforward                        $   163,958         $ 1,438,562
              Contribution carryforward                      --                 2,767
             Allowance for doubtful accounts                  941                --
                                                      -----------         -----------
                                                          164,899           1,441,329
          Deferred tax (liabilities):
             Excess of tax over book depreciation            --               (10,662)
                                                      -----------         -----------
                                                             --               (10,662)


          Valuation allowance for deferred tax asset         --            (1,441,329)
                                                      -----------         -----------
          Net deferred tax asset (liability)          $   164,899         $   (10,662)
                                                      ===========         ===========

                                            8





     The change in the valuation allowance is as follows:

          September 30, 2005                          $ 1,441,329
          June 30, 2005                               $ 1,492,017
                                                      -----------
          Decrease in valuation allowance             $    50,688
                                                      ===========

     The decrease in the valuation allowance is due to an increase in the
     expected Net Operating Loss carryforward utilization. A valuation allowance
     of approximately $1,441,000 has been provided to reduce the asset to the
     net amount of tax benefit management believes it will more likely than not
     realize. As time passes, management will be able to better assess the
     amount of tax benefit the Company expects to realize from using the
     carryforward.


NOTE E - RECENT ACCOUNTING PRONOUNCEMENT

     In December 2004, the FASB issued SFAS No. 123 (revised 2004), "Share -
     Based Payment" SFAS 123 (Revised) addresses the accounting for share-based
     payment transactions in which an enterprise receives employee services in
     exchange for (a) equity instruments of the enterprise or (b) liabilities
     that are based on the fair value of the enterprise's equity instruments or
     that may be settled by the issuance of such equity instruments. SFAS 123
     (Revised) requires an entity to recognize the grant-date fair-value of
     stock options and other equity-based compensation issued to employees in
     the income statement. The revised statement generally requires that an
     entity account for those transactions using the fair-value-based method,
     and eliminates the intrinsic value method of accounting in APB 25, which
     was permitted under SFAS No. 123, as originally issued. The revised
     statement requires entities to disclose information about the nature of the
     share-based payment transactions and the effects of those transactions on
     the financial statements.

     SFAS No. 123 (Revised) is effective for small public companies with the
     first interim or annual reporting period of the first fiscal year beginning
     on or after December 15, 2005.

     The Company is currently evaluating the impact that this statement will
     have on its financial condition or results of operations.


ITEM 2.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          RESULTS OF OPERATIONS

General

     The following discussion and analysis should be read in conjunction with
     the unaudited Condensed Financial Statements and Notes thereto appearing
     elsewhere in this report.

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

     This Report on Form 10-QSB, including Management's Discussion and Analysis
     or Plan of Operation, contains forward-looking statements. When used in
     this report, the words "may," "will," "expect," "anticipate," "continue,"
     "estimate," "project," "intend," "hope,""believe" and similar expressions,
     variations of these words or the negative of those words, and, any
     statement regarding possible or assumed future results of operations of the
     Company's business, the markets for its products, anticipated expenditures,
     regulatory developments or competition, or other statements regarding
     matters that are not historical facts, are intended to identify
     forward-looking statements within the meaning of Section 27A of the
     Securities Act of 1933 and Section 21E of the Securities Exchange Act of
     1934 regarding events, conditions and financial trends including, without

                                        9




     limitation, business conditions in the skin and wound care market and the
     general economy, competitive factors, changes in product mix, production
     delays, manufacturing capabilities, and other risks or uncertainties
     detailed in other of the Company's Securities and Exchange Commission
     filings. Such statements are based on management's current expectations and
     are subject to risks, uncertainties and assumptions. Should one or more of
     these risks or uncertainties materialize, or should underlying assumptions
     prove incorrect, the Company's actual plan of operations, business
     strategy, operating results and financial position could differ materially
     from those expressed in, or implied by, such forward-looking statements.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     The Company's condensed financial statements have been prepared in
     accordance with accounting principles generally accepted in the United
     States of America, which require the Company to make estimates and
     judgments that affect the reported amounts of assets, liabilities, revenues
     and expenses, and the related disclosures. A summary of those significant
     accounting policies can be found in the Notes to the Consolidated Financial
     Statements included in the Company's annual report on 10-KSB, for the year
     ended June 30, 2005, which was filed with the Securities and Exchange
     Commission on September 28, 2005. The estimates used by management are
     based upon the Company's historical experiences combined with management's
     understanding of current facts and circumstances. Certain of the Company's
     accounting policies are considered critical as they are both important to
     the portrayal of the Company's financial condition and the results of its
     operations and require significant or complex judgments on the part of
     management.

Accounts receivable allowance

     Accounts receivable allowance consists of an allowance for doubtful
     accounts. The valuation of accounts receivable is based upon the
     credit-worthiness of customers and third-party payers as well as historical
     collection experience. Allowances for doubtful accounts are recorded as a
     selling, general and administrative expense for estimated amounts expected
     to be uncollectible from third-party payers and customers. The Company
     bases its estimates on its historical collection experience, current
     trends, credit policy and on the analysis of accounts by aging category.

Advertising and Marketing

     The Company uses several forms of advertising, including sponsorships to
     agencies who represent the professionals in their respective fields. The
     Company expenses these sponsorships over the term of the advertising
     arrangements, on a straight line basis. Other forms of advertising used by
     the Company include professional journal ads, and mailing campaigns. These
     forms of advertising are expensed when incurred.

Income Tax

     The Company accounts for income taxes under Statement of Financial
     Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109").
     SFAS 109 requires the recognition of deferred tax assets and liabilities
     for the expected future tax consequences of events that have been included
     in the financial statements or tax returns. Under this method, deferred tax
     assets and liabilities are determined based on the differences between the
     financial statement and the tax basis of assets and liabilities using
     enacted tax provisions currently in effect and rates applicable to the
     periods in which the differences are expected to affect taxable income.

Revenue Recognition

     The Company recognizes revenue related to product sales upon the shipment
     of such orders to customers, provided that the risk of loss has passed to
     the customer and the Company has received and verified any written
     documentation required to bill Medicare, other third-party payers and
     customers. The Company records revenue at the amounts expected to be
     collected from Medicare, other third-party payers and directly from 

                                       10




     customers. The Company delays recognizing revenue for shipments where the
     Company has not received the required documentation, until the period when
     such documentation is received.

     The Company calculates Medicare reimbursements based upon
     government-established reimbursement prices. The reimbursements that
     Medicare pays the Company are subject to review by government regulators.
     Medicare reimburses at 80% of the government-determined reimbursement
     prices and the Company bills the remaining balance to either third-party
     payers, such as insurance companies, or directly to the customers.

Stock Based Compensation

     The Company accounts for stock-based employee compensation arrangements
     using the intrinsic value method in accordance with the provisions of
     Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
     Employees" ("APB No. 25") and has elected to follow the disclosure-only
     provisions of Statement of Financial Accounting Standards No. 123,
     "Accounting for Stock-Based Compensation" ("SFAS No. 123"), as amended by
     SFAS 148, "Accounting for Stock - Based Compensation - Transition and
     Disclosure." Under the intrinsic value method, the Company recognizes
     compensation expense only to the extent that the exercise price of the
     Company's employee stock options is less than the market price of the
     underlying stock on the date of grant. SFAS No. 123 requires the
     presentation of pro forma information as if the Company has accounted for
     its employee stock options granted under the fair value method. There were
     no options granted during the quarters ended September 30, 2005 and 2004.


Financial Condition

     As of September 30, 2005, the Company's principal sources of liquid assets
     included cash of $30,747, inventories of $114,965, and net accounts
     receivable of $157,342. The Company had net working capital of $389,764,
     and long-term debt of $10,662 at September 30, 2005.

     During the three months ended September 30, 2005, cash increased from
     $26,580 as of June 30, 2005 to $30,747. Operating activities provided cash
     of $98,134 during the period, consisting primarily of net income of
     $111,278. Cash used in financing activities was $90,856 as compared to cash
     used by financing activities of $46,759 for the corresponding period in
     2004.

     The Company recorded deferred tax assets of $164,899, and deferred tax
     liability of $10,662, at September 30, 2005. A valuation allowance of
     approximately $1,441,000 has been recorded to reduce the asset to the net
     amount of expected tax benefit management believes it will more likely than
     not realize. As time passes, management will be able to better assess the
     amount of tax benefit the Company expects to realize.

Results of Operations

     Comparison of the three months ended September 30, 2005 and 2004.

     Net sales during the quarter ended September 30, 2005 were $550,103, as
     compared to $545,369 in the quarter ended September 30, 2004, an increase
     of $4,734, or 1%. Increases in sales continue for the Company as sales grow
     from Amerx's newest product, the Amerigel impregnated gauze. Sales from the
     Sirius subsidiary continue to grow as the customer base for diabetics
     continues to grow.

     Gross profit during the quarter ended September 30, 2005 was $416,109, as
     compared to $412,418 during the quarter ended September 30, 2004, an
     increase of 3,691, or 1%. As a percentage of net sales, gross profit was
     76% in the quarter ended September 30, 2005 and the corresponding quarter
     in 2004. Gross profit increased for the three months overall.

                                       11




     Operating expenses during the quarter ended September 30, 2005, were
     $316,575, consisting of $153,305 in salaries and benefits, and $163,270 in
     selling, general and administrative expenses. This compares to operating
     expenses during the quarter ended September 30, 2004 of $305,024,
     consisting of $156,033 in salaries and benefits, and $148,991 in selling,
     general and administrative expenses. Expenses for the quarter ended
     September 30, 2005 increased compared to the corresponding quarter in 2004
     by 4%. Salaries decrease due to the compensation missing that would have
     been paid to the former Chief Executive Officer. Selling, general and
     administrative cost rose slightly as Amerx has increased advertising and
     sponsorships for different groups within the professional market.

     Operating profit decreased by $7,860 (7%) to $99,534 for the quarter ended
     September 30, 2005, from $107,394 in the comparable quarter of the prior
     year. Net Profit (before dividend requirements for Preferred Shares) was
     $97,227 during the quarter ended September 30, 2005, as compared to
     $103,267 during the quarter ended September 30, 2004. The Company continues
     to try to improve its cash position. Amerx continues to pursue marketing to
     further brand the Amerigel name in the market place. Management believes
     that marketing efforts will assist the Company in reaching its long term
     goals. The Company also believes that sales will continue to increase as
     the Company finds new markets for both its products and services. The
     Amerigel products overall acceptance has grown steadily in the physician
     market. This has also made for a favorable introduction of Amerx's newest
     product the Amerigel impregnated gauze.

ITEM 3. CONTROLS AND PROCEDURES

(a) Evaluation of Disclosure Controls and Procedures

     Management of the Company, with the participation of the President and
     Principal Executive, Financial and Accounting Officer, has conducted an
     evaluation of the effectiveness of the Company's disclosure controls and
     procedures pursuant to Rule 13a-15 under the Securities Exchange Act of
     1934 as of the end of the period covered by this report. Based on that
     evaluation, management, including the President and Principal Executive,
     Financial and Accounting Officer, has concluded that, as of the end of the
     period covered by this report, the Company's disclosure controls and
     procedures were effective in ensuring that all material information
     relating to the Company required to be disclosed in this report has been
     made known to management in a timely manner and ensuring that this
     information is recorded, processed, summarized and reported within the time
     periods specified in the SEC's rules and regulations.

(b) Changes in Internal Controls Over Financial Reporting

     During the first fiscal quarter of 2006, the Company did not institute any
     significant changes in its internal control over financial reporting that
     materially affected or is reasonably likely to materially affect, the
     Company's internal control over financial reporting.


PART II. OTHER INFORMATION

ITEM 5. OTHER INFORMATION.

     On August 27, 2005, John C. Anderson, the Company's President, Chief
     Executive Officer, Chairman of the Board and Director died.

     On September 22, 2005, the Board of Directors voted to fill the board
     vacancy and Chairman of the Board vacancy caused by the death of John C.
     Anderson, by appointing Regina W. Anderson, to these positions. Further,
     the Board of Directors voted to fill the vacancy in the Chief Executive
     Officer position by appointing Ms. Anderson to fill that position, but to
     commence on November 1, 2005. As of September 22, 2005 through November 1,
     2005, the Board of Directors appointed James B. Anderson, our Chief
     Financial Officer, to act as Interim Chief Executive Officer. Ms Anderson
     commenced her duties as Chief Executive Officer on November 1, 2005.


                                       12




ITEM 6. EXHIBITS

     (A) EXHIBITS

          31.1 Certification of Regina W. Anderson pursuant to Exchange Act Rule
               13a-14(a)/15d-14(a)

          31.2 Certification of James B. Anderson pursuant to Exchange Act Rule
               13a-14(a)/15d-14(a)

          32.1 Certification Pursuant to 18 U.S.C.ss.1350, as Adopted Pursuant
               to Section 906 of the Sarbanes-Oxley Act Of 2002


                                   SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused
this report to be signed on its behalf by the undersigned, there unto duly
authorized.


                                            PROCYON CORPORATION



November 14, 2005                           By:  /s/  REGINA W. ANDERSON
-----------------                              --------------------------------
Date                                                  Regina W. Anderson, 
                                                      Chief Executive Officer

                                       13