Free cash flow generation remains episodic, with the company recording negative FCF in eight of the last ten quarters despite a recent $272.0 million inflow in 2026Q1.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 996.83M | 899.61M | 620.34M | 1.02B | 1.7B | 859M | 575.7M | 451.24M | 188.04M | 174.61M | -23.73M | 30.09M | 400.98M | 301.41M | 262.23M | 284.9M | 311.66M | 176.26M | 690.87M | 446.31M | 364.61M | 217.95M | 171.35M | 153.78M | 84.44M | 110.09M | 104.56M | 38.5M | 40.7M | 84.3M | 45.9M |
| Operating CF Margin % | - | 47.14% | 49.49% | 64.97% | 46.81% | 46.41% | 67.08% | 58.7% | 73.64% | 68.39% | -13.5% | 11.92% | 72.22% | 71.71% | 57.48% | 65.59% | 89.27% | 60.55% | 117.03% | 64.96% | 71.22% | 71.85% | 65.49% | 65.41% | 56.23% | 65.37% | 61.73% | 42.73% | 43.76% | 95.15% | 66.62% |
| Operating CF Growth % | 411.41% | 45.02% | -38.99% | -40.13% | 97.72% | 49.21% | 27.58% | 139.97% | 7.69% | 835.9% | -178.87% | -92.5% | 33.04% | 14.94% | -7.96% | -8.59% | 76.82% | -74.49% | 54.8% | 22.41% | 67.29% | 27.2% | 11.42% | 82.13% | -23.3% | 5.29% | 171.57% | -5.41% | -51.72% | 83.66% | 446.43% |
| Net Income | 653.37M | 420.2M | -218.75M | 211.89M | 1.14B | -241.72M | -52.42M | 96.53M | -28.63M | -111.41M | -135.13M | -1.05B | -57.11M | -106.72M | -100.06M | -33.47M | -19.59M | -36.47M | 58.22M | 68.9M | 70.67M | 60.48M | 46.87M | 53.94M | 11.51M | 36.46M | 41.4M | -2.8M | -17.2M | 22.2M | 28M |
| Depreciation & Amortization | 614.8M | 641.16M | 795.4M | 607.91M | 489.45M | 469.39M | 451.18M | 276.53M | 121.98M | 161.26M | 79.22M | 1.16B | 431.19M | 292.14M | 393.15M | 0 | 0 | 0 | 0 | 244.78M | 155.57M | 63.34M | 63.88M | 61.17M | 54.41M | 49.19M | 44.96M | 45.2M | 51M | 26.2M | 18.6M |
| Stock-Based Compensation | 18.6M | 21.22M | 15.26M | 9.87M | 6.61M | 6.8M | 6.46M | 0 | 4.91M | 5.92M | 4.66M | 8.15M | 10.7M | 12.79M | 13.73M | 15.03M | 17.38M | 15.78M | 12.26M | 6.52M | 6.22M | 5.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 247.25M | 91.98M | -124.92M | 44.3M | 228.32M | -3.56M | 0 | 28.03M | 30.13M | -18.08M | 7.11M | -155.25M | -24.68M | -56.29M | -47.19M | -14.65M | -4.62M | 30.8M | 43.62M | 67.78M | 66.55M | 31.2M | 20.74M | 27.98M | 6.77M | 18.85M | 22.29M | -1.5M | -9.2M | 11.4M | 0 |
| Other Non-Cash Items | -626.73M | -313.29M | 208.21M | -99.47M | -143.44M | 677.31M | 128.9M | 21.62M | 333.14M | 73.95M | 35.93M | 77.07M | 32.48M | 101.69M | 3.4M | 331.26M | 225.08M | 213.21M | 555.66M | 82.75M | 43.33M | 55.64M | 44.73M | 8.86M | 6.63M | 5.59M | 3.47M | 100K | -100K | 2.8M | -2.1M |
| Working Capital Changes | 102.57M | 38.33M | -54.86M | 242.35M | -23.43M | -49.2M | 41.57M | 28.53M | -18.41M | 62.96M | -15.51M | -8.15M | 8.41M | 57.8M | -797K | -13.27M | 93.41M | -47.06M | 21.1M | -24.42M | 22.27M | 1.67M | -4.87M | 1.83M | 5.12M | -3K | -7.57M | -4.4M | -9.4M | 21.7M | 1.4M |
| Change in Receivables | 46.66M | -60.5M | 56.58M | 278.7M | -242.39M | -121.95M | 34.55M | 3.22M | -58.21M | -16.13M | -3.65M | 30.25M | 2.22M | -8.37M | 11.97M | -9.05M | -4.43M | 2M | 6.42M | 0 | 0 | -19.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -147.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 32.2M | 81.31M | -88.55M | 0 | 229.25M | 74.78M | 0 | 15.48M | 51.99M | 80.01M | -12.03M | -46.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -897.28M | -915.41M | -1.08B | -1.42B | -1.1B | -550.82M | -511.2M | -1.17B | -211.84M | -178.95M | -29.57M | -161.72M | -634.79M | 313.36M | -383.72M | -952.09M | -440.47M | -348.78M | -156.3M | -745.37M | -529.75M | -207.09M | -258.06M | -92.93M | -79.9M | -189.6M | -83.36M | -35.2M | -67.4M | -249.8M | -99.9M |
| Capital Expenditures | -1.05B | -1.35B | -1.1B | -1.43B | -1.07B | -689.21M | -511.49M | -486.78M | -319.89M | -180.48M | -57.42M | -264.21M | -634.79M | -422.24M | -588.11M | -1.01B | -537.4M | -349.99M | -418.73M | -743.04M | -529.23M | -356.26M | -209.79M | -92.93M | -83.38M | -189.65M | -83.39M | -36M | -67.4M | -254.8M | -112M |
| CapEx % of Revenue | 52.41% | 70.71% | 87.55% | 91.05% | 29.43% | 37.24% | 59.6% | 63.33% | 125.29% | 70.69% | 32.68% | 104.67% | 114.33% | 100.46% | 128.92% | 231.49% | 153.92% | 120.24% | 70.93% | 108.15% | 103.38% | 117.45% | 80.18% | 39.53% | 55.52% | 112.62% | 49.23% | 39.96% | 72.47% | 287.58% | 162.55% |
| Acquisitions | 551.87M | 644.37M | 0 | 0 | 4.19M | 138.39M | 0 | -693.39M | 117.39M | 1.53M | 27.86M | 102.48M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -398.13M | -210.5M | 13.2M | 7.29M | -34.07M | 0 | 287K | 9.34M | -9.34M | 1.53M | 27.86M | 102.48M | -408.68M | 722.21M | 166.69M | -348.78M | 66.43M | 1.21M | 262.43M | -2.33M | -526K | 149.18M | 0 | 0 | 3.48M | 45K | 33K | 800K | 0 | 5M | 12.1M |
| Cash from Financing | -117.64M | 32.93M | 454.07M | 362.97M | -576.72M | -307.8M | -52.76M | 714.94M | -14.26M | -310K | -14.8M | 263.57M | 232.91M | -576.14M | 117.5M | 673.91M | 40.07M | 256.71M | -533.85M | 312.76M | 163.73M | -13.48M | 84.07M | -57.19M | -8.97M | 78.53M | -21.74M | -800K | 17.3M | 163.8M | 68.2M |
| Debt Issued (Net) | -250M | -155.04M | 307M | 480M | -519.76M | -288.89M | 1.5M | 791.38M | -49.93M | 0 | -3.4M | 282.35M | 270.75M | -530M | 125.91M | 683M | 42M | 260.71M | -470.02M | 304.62M | 143M | -160.15M | 80.65M | -59.65M | -6.19M | 83.38M | -20.03M | -24.8M | 22.1M | 179.9M | 8.3M |
| Equity Issued (Net) | -63K | 0 | 100.45M | 0 | 0 | 0 | -692K | 475M | 40.74M | 0 | 0 | 0 | -8.09M | -9.23M | 0 | 0 | 1.43M | 2.08M | 8.33M | 1.62M | 15.95M | 146.67M | 9.38M | 3.03M | 1.09M | -3.24M | 763K | 30.3M | 300K | -15.6M | 61.5M |
| Dividends Paid | 0 | 0 | 0 | -138.99M | -50.7M | -17.5M | -25.58M | -17.83M | 0 | 0 | 0 | 0 | -23.83M | -18M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -573K | -1.6M | -1.6M | -2.47M | 0 | 0 | -400K | -700K |
| Share Repurchases | -63K | 0 | 0 | 0 | -6.25M | 0 | -692K | 0 | -5.06M | -312K | -313K | 0 | -8.09M | -9.23M | 0 | 0 | 0 | 0 | 0 | -1.94M | 0 | -175K | 0 | 0 | 0 | -5.23M | 0 | 0 | 0 | -16.1M | 0 |
| Other Financing | 132.42M | 187.97M | 46.62M | 21.96M | -6.25M | -1.41M | -27.99M | -533.61M | -5.06M | -310K | -11.41M | -18.77M | -5.93M | -18.91M | -8.41M | -9.09M | -3.36M | -6.08M | 8.8M | 6.52M | 4.78M | 0 | -5.96M | 0 | -2.27M | 0 | 0 | -6.3M | -5.1M | -100K | -900K |
| Net Change in Cash | -18.09M | 17.13M | -9.87M | -37.98M | 23.99M | 391K | 11.74M | -4.66M | -38.06M | -4.65M | -68.1M | 131.94M | -896K | -1.5M | -3.99M | 6.73M | -88.74M | 84.19M | 716K | 13.69M | -1.42M | -2.61M | -2.64M | 3.66M | -4.44M | -983K | -543K | 2.4M | 17.3M | 163.8M | 68.2M |
| Free Cash Flow | -54.19M | -449.67M | -477.14M | -408.24M | 630.59M | 169.79M | 64.22M | -35.54M | -131.85M | -5.87M | -81.15M | -234.12M | -233.8M | -120.84M | -325.88M | -720.6M | -225.74M | -173.73M | 272.13M | -296.74M | -164.62M | -138.31M | -38.44M | 60.85M | 1.06M | -79.56M | 21.16M | 2.5M | -26.7M | -170.5M | -66.1M |
| FCF Margin % | -2.7% | -23.57% | -38.06% | -26.08% | 17.38% | 9.17% | 7.48% | -4.62% | -51.64% | -2.3% | -46.19% | -92.75% | -42.11% | -28.75% | -71.44% | -165.9% | -64.66% | -59.69% | 46.1% | -43.19% | -32.16% | -45.6% | -14.69% | 25.88% | 0.7% | -47.24% | 12.49% | 2.77% | -28.71% | -192.44% | -95.94% |
| FCF Growth % | 87.12% | 5.76% | -16.88% | -164.74% | 271.38% | 164.41% | 280.67% | 73.04% | -2147.4% | 92.77% | 65.34% | -0.14% | -93.49% | 62.92% | 54.78% | -219.22% | -29.94% | -163.84% | 191.71% | -80.26% | -19.02% | -259.81% | -163.16% | 5662.78% | 101.33% | -475.94% | 746.48% | 109.36% | 84.34% | -157.94% | -23.78% |
| FCF per Share | -0.19 | -1.53 | -1.66 | -1.47 | 2.27 | 0.73 | 0.30 | -0.19 | -1.25 | -0.40 | -6.92 | -25.38 | -25.11 | -12.98 | -35.10 | -78.33 | -24.77 | -19.30 | 30.36 | -33.41 | -18.90 | -16.80 | -5.30 | 8.63 | 0.16 | -11.51 | 3.09 | 0.51 | -5.50 | -32.78 | -15.44 |
| FCF Conversion (FCF/Net Income) | -0.08x | 2.27x | -2.84x | 4.80x | 1.49x | -3.55x | -10.98x | 4.66x | -1.69x | -1.57x | 0.18x | -0.03x | -7.02x | 7.35x | -2.62x | -8.51x | -15.91x | -4.83x | 2.74x | 6.48x | 5.16x | 3.60x | 3.66x | 2.85x | 7.34x | 3.02x | 2.53x | -13.75x | -2.37x | 3.80x | 1.64x |
| Interest Paid | 10.85M | 0 | 190.02M | 161.01M | 166.28M | 0 | 228.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 37K | 29.78M | 16.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commodity price volatility exposure
As reported in financial statements, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio swinging from a negative 10.51 in 2024Q1 to a positive 2.78 in 2025Q2, indicating that reported earnings are frequently decoupled from actual cash generation.
The extreme volatility in the OCF/NI ratio suggests that non-cash items, such as derivative mark-to-market adjustments and significant DD&A charges, heavily distort the company's bottom line. Investors should interpret net income with caution, as it appears to be a poor proxy for the underlying cash-generating capacity of the Haynesville assets.
Based on Comstock's reported figures, free cash flow trajectory is characterized by persistent deficits, with the company recording negative FCF in eight of the last ten quarters, culminating in a notable $272.0 million inflow in 2026Q1 that stands as a significant outlier against historical trends.
The inability to consistently generate positive free cash flow suggests that the company's capital-intensive drilling program often outpaces its operational cash inflows. This pattern implies that the business model remains highly sensitive to gas price cycles, requiring external financing or asset divestitures to bridge the recurring funding gap.
According to recent SEC filings, Comstock's capital intensity remains elevated, with CapEx/Revenue ratios frequently exceeding 75% throughout 2024 and 2025, reflecting the high cost of maintaining production in the technically demanding Haynesville shale environment despite the company's focus on long-lateral well designs.
The high proportion of revenue reinvested into capital expenditures suggests that the company is in a constant state of asset replacement and growth, which limits the cash available for debt reduction or shareholder returns. This capital intensity warrants further investigation into whether current drilling efficiencies are sufficient to offset the natural decline rates of existing wells.
As evidenced by quarterly data, working capital changes have been highly volatile, including a significant $137.9 million inflow in 2025Q2 followed by a $64.2 million outflow in 2025Q1, which suggests that timing differences in collections and payables are creating substantial noise in reported operating cash flows.
These fluctuations may indicate inconsistent management of trade payables or irregular timing of gas sales receipts, which complicates the assessment of core operational efficiency. Analysts should monitor these swings closely, as they appear to temporarily inflate or deflate cash flow metrics without reflecting a fundamental change in the underlying business performance.
Quick answers to the most common questions about buying CRK stock.
Comstock Resources, Inc. (CRK) generated $899.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Comstock Resources, Inc. (CRK) reported negative free cash flow of $449.7M in 2025, indicating capital requirements exceeded cash from operations.
Comstock Resources, Inc. (CRK) spent $1.35B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.