Eight things the filing shows
Where each revenue dollar goes
Pick a period. Bars show expense per $1 of revenue by nature.
Gross margin, functional view
Derived from functional cost of revenue, not all compute expense or total profitability. This presentation excludes R&D and channel fees from cost of revenue. The filing warns that near-term compute additions may compress operating margins; the historical 85.4% is not a sustainable-margin forecast.
Gross margin = (revenue minus cost of revenue) / revenue. L10 L96 L11
From a small operating loss to an $80.7B net loss
1H 2026, in $M. Almost all of the gap is non-cash fair value accounting.
(72,388 + 8,720) / 80,748 = 100.4%: the identified fair-value adjustments exceed the net loss because other lines offset part of them. The bridge retains the full 8,757 Other expense line; the identified adjustment within it is 8,720, so the full line is not all fair value. L67 L15 L95
Operating cash flow ($M)
The compute bill ahead
The filing leaves the total blank. The baskets below add nominal amounts with different bases: minimum commitments, maximum amounts, approximate rent and conditional deals. They are arithmetic comparisons, not a reconciled total, upper bound or funding requirement.
Each square is one quarter of Q2 2026 revenue ($11.555B)
"Excluding SpaceXAI" still includes Lambda, where $34.9B is terminable if the lease is not secured, and Nscale, an up to deal with best efforts financing. L73 L74
These are nominal multi-year contract amounts on mixed bases, some beginning before June 30; they are not a reconciled schedule of remaining payments. Broadcom lease rent excludes interest. Comparing them with one quarter of revenue does not measure cash affordability or payback. The filing describes obligations extending into 2045. Possible overlap between the Broadcom leases and Google TPU capacity is not verified; we do not net it. Reported capex alone does not describe the infrastructure arrangements; leases and service commitments have different accounting and cash timing. L32 L76 L20 L75
Cash balance sensitivity
Net cash flow can be positive or negative. It includes all cash flows you assume before the separate extra outlay. Include each cost once: extra outlay must be additional to your net-flow assumption. These are not estimates of Anthropic's future flows or SpaceXAI payments.
This public link contains only the two hypothetical cash-flow assumptions and the model version. Review those values before copying. No personal or account information is included.
How it works
Broad base, two big channels
customers above $100K trailing revenue at Sep 30, 2026, a later date than the financials. L34
Sold via cloud marketplaces in 1H 2026. L41
Net Revenue Retention compares Q3 2026 revenue with Q3 2025 revenue for the same Qualified Customer cohort (at least $1 in the base period), excluding Pro and Max. It is revenue expansion, not customer-count retention or TTM revenue. Analytical caution: a small prior-period base can magnify the ratio. L38 L77
Customers with $100K+ trailing revenue (log scale)
Customers at 10% or more of revenue
| Customer | 2023 | 2025 | 1H 2025 | 1H 2026 |
|---|
= below 10%. Names not disclosed. L40
Proposed post-IPO voting structure
The Class F share is to be issued immediately before the IPO closes. Its 50.1% of general votes is distinct from the LTBT right to elect a board majority; neither number is a statement of total co-founder economic ownership.
88 risk factor headings
Preview rule: the first 3 headings of each category, in the order the filing lists them. Search always covers all 88. L104
Term counts: whole filing / Risk Factors
Stems with * count all endings. NVIDIA is 0 in Risk Factors because they refer to chip suppliers generically. L53
Fine print worth knowing
Financing amounts and a historical expense ($B)
The financing dollar amounts below are nonadditive. The Google option reduces note capacity. Convertible principal converts under its terms; historical SBC expense is neither financing capacity nor a number of shares.
Separately, the board may issue up to 2% under a discretionary Public Benefit framework after a 50% price milestone. The threshold must hold on at least 90 of 120 trailing trading days, and the preceding 10-day average must also exceed it. This is not automatic issuance. L103 L48
Timeline
Our reading
Inferences, not filing statements, ranked by how much they change the picture. Open one for the reasoning. Figures in $M unless marked.
Blank in this preliminary filing
Watch next
Facts ledger
Open all rows
| ID | Claim | Value | Source | Snippet | Formula |
|---|