stockrow
Saturday 7 November 2026
Export PONY’s income statement to Excel — free account
Pony AI Inc. - Sponsored ADR
PONY Technology Information Technology Services
Pony AI Inc. - Sponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $90.0 million, up 20.0% from fiscal 2024.
- Revenue
- +68.8%
- EPS
- 0.00%
- Free cash flow
- −73.2%
Quarter to June 2026, against a year earlier
4.75
0.28
+6.26%
Follow PONY
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 68 | 72 | 75 | 90 | 125 | +9.6% | 150 | 312 | 723 | +100.2% | |
| Gross margin, % | — | — | — | — | — | — | 46.89 | 23.48 | 15.20 | 15.73 | 16.23 | (31.2) pt | ||||||
| EBT | — | — | — | — | — | — | (148) | (125) | (275) | (77) | (85) | (19.7%) | ||||||
| EBT margin, % | — | — | — | — | — | — | (216.89) | (174.49) | (366.55) | (85.29) | (67.96) | +131.6 pt | ||||||
| Net income | — | — | — | — | — | — | (148) | (125) | (275) | (77) | (77) | (19.7%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 0.80 | 0.81 | 0.66 | 0.24 | 0.29 | (33.4%) | |||||
| Earnings | — | — | — | — | — | — | (1.74) | (1.41) | (2.40) | (0.35) | (0.36) | (41.4%) | ||||||
| Cash flow | — | — | — | — | — | — | (1.81) | (1.30) | (0.97) | (0.43) | (0.47) | (37.9%) | ||||||
| Capex | — | — | — | — | — | — | (0.13) | (0.05) | (0.10) | (0.12) | 0.00 | (5.0%) | ||||||
| Free cash flow | — | — | — | — | — | — | (1.95) | (1.34) | (1.07) | (0.55) | (0.47) | (34.4%) | ||||||
| Book value | — | — | — | — | — | — | (6.32) | (7.48) | 8.47 | 4.50 | 3.80 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | 85 | 89 | 114 | 380 | 408 | +64.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 61.21 | 16.47 | 15.3 | ||||||
| P/B | — | — | — | — | — | — | 0.00 | 0.00 | 2.70 | 3.22 | 1.21 | 1.5 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 48.23 | 7.52 | 12.1 | ||||||
| EV/FCF | — | — | — | — | — | — | (3.22) | (3.22) | (13.40) | (18.35) | (3.42) | (9.5) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | (155) | (115) | (111) | (165) | (204) | +2.1% | |||||
| Capex | — | — | — | — | — | — | (12) | (4) | (11) | (44) | (72) | +56.2% | ||||||
| Free cash flow | — | — | — | — | — | — | (166) | (120) | (122) | (209) | (204) | +7.9% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 595 | 618 | 764 | 1,159 | 1,159 | +24.9% | |||||
| Net debt | — | — | — | — | — | — | (580) | (590) | (745) | (1,168) | (1,119) | +26.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | (540) | (666) | 969 | 1,709 | 1,646 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | (16.44) | (30.49) | (9.36) | (10.85) | (9.4) pt | |||||
| ROIC | — | — | — | — | — | — | 0.00 | 0.00 | (79.78) | (30.11) | (31.75) | (30.1) pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 20.70 | (181.17) | (10.01) | 0.00 | (10.0) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 1,306 | 1,460 | 1,669 | — | +13.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.06 | 0.05 | 0.05 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 2 Nov 2026
Pony AI Inc. - Sponsored ADR vs peers in Information Technology Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CNXC Concentrix Corporation | $1.9B | — (loss-making) | — (loss-making) | −1.19% (below 0%: shrinking) | n/m | +38.49% (above 0%: growing) | 34.60% | (37.10%) | Compare |
| FORTY Formula Systems (1985) Ltd. | $1.7B | 2.6× | 13.9× | +29.82% (above 0%: growing) | +55.10% (above 0%: growing) | +1,330.84% (above 0%: growing) | 20.25% | 9.16% | Compare |
| MGRT Mega Fortune Company Limited | $1.6B | — | — | — | — | — | — | — | Compare |
| PONY Pony AI Inc. - Sponsored ADR | $1.6B | — (loss-making) | — (loss-making) | +68.82% (above 0%: growing) | n/m | −73.21% (below 0%: shrinking) | 17.53% | (181.51%) | |
| CLVT Clarivate PLC | $1.5B | — (loss-making) | — (loss-making) | −9.18% (below 0%: shrinking) | n/m | −4.59% (below 0%: shrinking) | 71.14% | 8.33% | Compare |
| CHRN ChronoScale Holdings Corporation | $1.5B | — (loss-making) | — (loss-making) | +148.13% (above 0%: growing) | n/m | +1,410.88% (above 0%: growing) | (9.99%) | (59.99%) | Compare |
| EFOR Everforth Inc. | $1.5B | 21.0× | 24.3× | +1.98% (above 0%: growing) | −35.98% (below 0%: shrinking) | −35.42% (below 0%: shrinking) | 28.27% | 5.49% | Compare |
| VYX NCR Voyix Corporation | $1.4B | 13.2× | 41.4× | −21.20% (below 0%: shrinking) | n/m | +91.55% (above 0%: growing) | 32.84% | 7.79% | Compare |
| INOD Innodata Inc | $1.3B | 25.7× | 36.1× | +57.80% (above 0%: growing) | +86.96% (above 0%: growing) | +4,885.72% (above 0%: growing) | 46.08% | 17.21% | Compare |
| Median of peers | $1.5B | 17.1× | 30.2× | +1.98% | +55.10% | +91.55% | 32.84% | 7.79% |