GEM-4C 558 -4%
GPT-61S 555 -3.8%
CL-SN55 553 -3.8%
CL-OP55 551 -4%
GPT-61TERR 547 -3.5%
GEM-4CM 546 -4%
CL-OP55EH 542 -3.9%
GPT-61SOLXH 541 -3.6%
GPT-61SOLH 527 -3.7%
CL-SN55XH 523 -3.5%
GEM-4CL 520 -3.9%
GPT-61TERRXH 507 -3.4%
CL-OP55H 506 -4%
GPT-61SOLM 500 -3.5%
KIMI-K31P 499 -3.5%
GEM-4AR 498 -3.9%
GPT-61TERRH 490 -3.2%
CL-OP55M 483 -3.6%
MUSE-WONDFUL 479 -3.8%
CL-SN55H 467 -3.3%
CL-HK55 463 -2.9%
GPT-61TERRM 462 -3.1%
GPT-6A 451 -4.7%
MUSE-WOND 451 -3.6%
CL-HK55XH 450 -3%
GPT-6ASTRXH 440 -4.8%
GROK-47 440 -3.1%
GROK-47H 438 -2.9%
GPT-6ASTRH 437 -4.8%
DSK-V-340615 436 -2.9%
QWEN-38X 428 -2.9%
GPT-61SOLL 423 -3.2%
GLM-53 420 -3%
MIMO-V26P 420 -2.6%
CL-HK55H 419 -2.8%
LING-31F1019 417 -2.6%
GEM-38F 416 -2.8%
GPT-6ASTRM 415 -4.6%
MMAX-M31F 414 -2.8%
GEM-38FM 412 -2.8%
GPT-61TERRNO 411 -2.8%
GROK-47L 410 -2.8%
DSK-V-3E48BD 410 -2.6%
GPT-6L 407 -2.6%
GLM-53F 407 -2.6%
STEP-5 405 -2.6%
CL-FABL51XH 403 -4.7%
GPT-61TERRL 403 -2.9%
MIMO-V26F 401 -2.4%
CL-FABL51 399 -4.5%
CL-SN55M 395 -2.9%
CL-OP55L 393 -3.4%
MIST-LARG4 390 -2.7%
CL-FABL51H 386 -4.5%
CL-HK55M 386 -2.3%
GPT-6LUNAXH 377 -2.6%
MUSE-SPAROPE 375 -2.6%
MIST-LARG4M 371 -2.4%
DSK-V4P 365 -2.4%
GPT-6LUNAH 365 -2.1%
GLM-53L 364 -2.4%
CL-SN55L 362 -2.7%
GEM-38FL 361 -2.4%
GPT-6ASTRL 359 -4.5%
CL-FABL51M 359 -4.5%
QWEN-827B 349 -2.2%
CL-HK55L 347 -2%
MMAX-M3 345 -2%
GPT-6LUNAM 344 -2.3%
DSK-V-02811D 344 -2%
K2-HORI375BA 342 -2%
REFL-BEAM 338 -2%
QWEN-827BM 332 -1.8%
CL-FABL51L 329 -4.4%
QWEN-827BL 320 -1.8%
NEMO-35SUPEV 313 -1.9%
INKL 295 -1.7%
NVID-NEMO3UL 295 -1.3%
GEM-35FLITE 295 -1.3%
GPT-6LUNAL 287 -1.4%
GPT-6LUNANON 286 -1%
NANB-333B 285 -2.7%
QWEN-827BNON 282 -1.4%
COMM-APLUS 266 -1.1%
MUSE-GLIM 263 -1.1%
NEMO-35LIGH 261 -0.8%
GRAN-428B 258 -0.8%
MIST-SMAL4 252 -0.4%
INKL-SM 235 -2.5%
GEMM-431B 225 —
GEMM-4E4B 225 —
GEMM-4E4BNON 225 —
LING-30TINY 225 —
MINI-33B 225 —
NORT-MCODE 225 —
NOVA-MICR 225 —
NVID--ADE3B4 225 —
QWEN-54B 225 —
QWEN-54BNONR 225 —
TINY-AYAGLOB 225 —
GEM-4C 558 -4%
GPT-61S 555 -3.8%
CL-SN55 553 -3.8%
CL-OP55 551 -4%
GPT-61TERR 547 -3.5%
GEM-4CM 546 -4%
CL-OP55EH 542 -3.9%
GPT-61SOLXH 541 -3.6%
GPT-61SOLH 527 -3.7%
CL-SN55XH 523 -3.5%
GEM-4CL 520 -3.9%
GPT-61TERRXH 507 -3.4%
CL-OP55H 506 -4%
GPT-61SOLM 500 -3.5%
KIMI-K31P 499 -3.5%
GEM-4AR 498 -3.9%
GPT-61TERRH 490 -3.2%
CL-OP55M 483 -3.6%
MUSE-WONDFUL 479 -3.8%
CL-SN55H 467 -3.3%
CL-HK55 463 -2.9%
GPT-61TERRM 462 -3.1%
GPT-6A 451 -4.7%
MUSE-WOND 451 -3.6%
CL-HK55XH 450 -3%
GPT-6ASTRXH 440 -4.8%
GROK-47 440 -3.1%
GROK-47H 438 -2.9%
GPT-6ASTRH 437 -4.8%
DSK-V-340615 436 -2.9%
QWEN-38X 428 -2.9%
GPT-61SOLL 423 -3.2%
GLM-53 420 -3%
MIMO-V26P 420 -2.6%
CL-HK55H 419 -2.8%
LING-31F1019 417 -2.6%
GEM-38F 416 -2.8%
GPT-6ASTRM 415 -4.6%
MMAX-M31F 414 -2.8%
GEM-38FM 412 -2.8%
GPT-61TERRNO 411 -2.8%
GROK-47L 410 -2.8%
DSK-V-3E48BD 410 -2.6%
GPT-6L 407 -2.6%
GLM-53F 407 -2.6%
STEP-5 405 -2.6%
CL-FABL51XH 403 -4.7%
GPT-61TERRL 403 -2.9%
MIMO-V26F 401 -2.4%
CL-FABL51 399 -4.5%
CL-SN55M 395 -2.9%
CL-OP55L 393 -3.4%
MIST-LARG4 390 -2.7%
CL-FABL51H 386 -4.5%
CL-HK55M 386 -2.3%
GPT-6LUNAXH 377 -2.6%
MUSE-SPAROPE 375 -2.6%
MIST-LARG4M 371 -2.4%
DSK-V4P 365 -2.4%
GPT-6LUNAH 365 -2.1%
GLM-53L 364 -2.4%
CL-SN55L 362 -2.7%
GEM-38FL 361 -2.4%
GPT-6ASTRL 359 -4.5%
CL-FABL51M 359 -4.5%
QWEN-827B 349 -2.2%
CL-HK55L 347 -2%
MMAX-M3 345 -2%
GPT-6LUNAM 344 -2.3%
DSK-V-02811D 344 -2%
K2-HORI375BA 342 -2%
REFL-BEAM 338 -2%
QWEN-827BM 332 -1.8%
CL-FABL51L 329 -4.4%
QWEN-827BL 320 -1.8%
NEMO-35SUPEV 313 -1.9%
INKL 295 -1.7%
NVID-NEMO3UL 295 -1.3%
GEM-35FLITE 295 -1.3%
GPT-6LUNAL 287 -1.4%
GPT-6LUNANON 286 -1%
NANB-333B 285 -2.7%
QWEN-827BNON 282 -1.4%
COMM-APLUS 266 -1.1%
MUSE-GLIM 263 -1.1%
NEMO-35LIGH 261 -0.8%
GRAN-428B 258 -0.8%
MIST-SMAL4 252 -0.4%
INKL-SM 235 -2.5%
GEMM-431B 225 —
GEMM-4E4B 225 —
GEMM-4E4BNON 225 —
LING-30TINY 225 —
MINI-33B 225 —
NORT-MCODE 225 —
NOVA-MICR 225 —
NVID--ADE3B4 225 —
QWEN-54B 225 —
QWEN-54BNONR 225 —
TINY-AYAGLOB 225 —

Delayed ticker data. Last calculated 5 Nov 2026, 11:04 pm Sydney time.

← Back to feed

OpenAI's Leaked Financials Put Hard Numbers on Altman's Compute Bet

OpenAI lost $38.53 billion attributable to the company in 2025, according to audited financial documents first reported by Ed Zitron and independently verified by the Financial Times. The figures entered wider circulation via Ars Technica on Tuesday. The timing is precise: OpenAI filed a confidential S-1 with the SEC on June 8 and has been running the largest private AI fundraising story in history toward a public-markets conclusion.

The core numbers — $13.07 billion in revenue, $34 billion in total costs and expenses, $20.92 billion operating loss — are specific enough to end the abstraction that has defined the AI financing cycle. OpenAI can no longer be understood only through fundraising announcements and user growth claims. The other side of the ledger is now visible.

The Operating Loss Is the Number That Matters

The headline $38.53 billion attributable loss includes a $41.55 billion charge tied to changes in the fair value of convertible interests and warrant liability — an accounting item generated by OpenAI’s 2025 corporate restructuring rather than its day-to-day economics. Strip that out and the operating loss of $20.92 billion is the cleaner measure of what the business costs to run.

That figure compares with an $8.78 billion operating loss in 2024, when OpenAI had $3.7 billion in revenue and $12.48 billion in total costs and expenses. Revenue rose roughly 3.5x between 2024 and 2025. Operating losses expanded about 2.4x over the same period. The ratio has improved, but the absolute cost base is still growing faster than any ordinary software investor would accept as a steady state.

The 2025 spending breakdown: $7.5 billion cost of revenue, $19.18 billion in R&D, $5.73 billion in sales and marketing, $1.57 billion in G&A. The R&D figure is where the compute bill lives.

Microsoft Is Both Partner and Cost Center

The most structurally significant detail in the leak is the Microsoft line. OpenAI paid Microsoft $17.2 billion in expenses in 2025: $10.59 billion booked as R&D, $6.05 billion as cost of revenue, $527 million as sales and marketing, $42 million as G&A. OpenAI carried $3.64 billion in liabilities to Microsoft at year-end.

Microsoft is simultaneously an equity holder (roughly 27% of OpenAI Group as of the 2025 recapitalization), commercial partner, cloud supplier, and the largest single line item in OpenAI’s cost structure. The relationship is not incidental to OpenAI’s economics — it is constitutive of them. OpenAI’s model progress and product adoption remain inseparable from a vendor it is contractually dependent on and financially subordinate to.

That dependency will receive close attention on any IPO roadshow. An investor buying OpenAI equity is also buying a structure where a significant portion of operating costs flow to another public company that holds a quarter of the equity.

The IPO Math

OpenAI closed $122 billion in committed capital in March 2026 at an $852 billion post-money valuation, anchored by Amazon, Nvidia, SoftBank, and Microsoft. At the same time, the company reported $2 billion in monthly revenue, 900 million weekly active ChatGPT users, and 50 million paid subscribers.

The leaked financials do not contradict the revenue trajectory. They make the other side of the equation unavoidable. OpenAI’s pitch to public markets is not that the business is profitable — it is that the cost curve will eventually bend as compute efficiency improves, model commoditisation slows, and the consumer and enterprise surfaces lock in enough pricing power to close the gap.

That is a defensible thesis. It is also an enormous ask. The company is attempting to take an infrastructure-heavy research lab with an expanding cost base through public-market scrutiny while still in the phase where spending is the deliberate strategy. Every comparable company that has done this — Amazon, Netflix, Uber — required investors to absorb years of losses against a narrative of structural inevitability. OpenAI is running the same play, but at a scale and with a dependency structure that has no direct precedent.

What the S-1 Will Need to Answer

The confidential filing will eventually become public. When it does, the questions the leaked numbers raise will need answers: the trajectory of the Microsoft cost relationship as Azure contracts are renegotiated, the path from $2 billion monthly revenue to operating breakeven, the treatment of the $41.55 billion restructuring charge across reporting periods, and what happens to valuation assumptions if the compute efficiency curve takes longer than modelled.

The leak has done something useful for the market: it has moved the conversation from whether OpenAI is expensive to how expensive, and on what trajectory. That is the conversation that belongs in an S-1. It has started early.