Operating cash flow of $180.2M in 2026Q3 was more than fully consumed by capital expenditures of $452.2M, leaving free cash flow of -$272.0M and a -70.8% FCF margin that warrants close monitoring of funding needs.
Comstock Resources, Inc. (CRK) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 846.58M | 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 % | - | 46.65% | 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 % | 6.27% | 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 | 444M | 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 | 652.12M | 641.16M | 795.4M | 607.91M | 489.45M | 469.39M | 417.11M | 276.53M | 121.98M | 123.56M | 141.49M | 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 | 28.91M | 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 | 95.26M | 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 | -340.51M | -313.29M | 208.21M | -99.47M | -143.44M | 677.31M | 162.97M | 21.62M | 333.14M | 111.66M | -26.34M | 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 | -28.82M | 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 | -43.65M | -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 | 89.16M | 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 | -1.17B | -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 | -1.67B | -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 | 91.66% | 69.97% | 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 | 472.7M | 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 | 8.46M | -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 | 318.67M | 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) | 220M | -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) | 0 | 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 | 0 | 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 | 98.67M | 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 | -582K | 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 | -818.8M | -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 % | -45.06% | -23.32% | -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 % | -154.82% | 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 | -2.81 | -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) | -1.84x | 2.14x | -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 | 0 | 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 |
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.
Key Metrics
Top Statement Risk
Capex outpacing operating cash flow
Metrics are mathematically derived from official filings.
Operating Cash Flow Diverges From Reported Earnings
Based on reported figures, CRK generated $180.2M of operating cash flow in 2026Q3 against only $22.3M of net income, an 8.09 conversion ratio that suggests reported earnings are heavily burdened by non-cash charges such as DD&A and derivative marks.
The gap between net income and operating cash flow is consistently positive in recent quarters, with DD&A of $185.7M in 2026Q3 explaining much of the difference. Quarters with negative net income, such as 2024Q2 and 2025Q1, still produced positive operating cash flow, which appears to confirm that reported losses are largely non-cash. Investors should monitor whether this conversion holds once commodity prices normalize, since the ratio is flattered by depletion charges that will continue to accrue on a capital-intensive asset base.
Free Cash Flow Negative Across Recent Quarters
According to the quarterly cash flow statements, CRK's free cash flow turned to negative $272.0M in 2026Q3 with a free cash flow margin of -70.8%, as capital expenditures reached 117.6% of revenue.
Free cash flow has been negative in five of the last six quarters, with the sharpest deterioration in 2026Q2 and 2026Q3 as CapEx rose to $431.9M and $452.2M respectively. This pattern suggests the company is reinvesting well beyond what current operating cash generation supports. The trajectory warrants close attention because sustained negative FCF implies reliance on the balance sheet or external financing to fund the drilling program.
Capital Intensity Exceeds Operating Cash Generation
Reported capital expenditures ran between 58.2% and 122.8% of revenue over the ten quarters, with the last two quarters exceeding 117% of revenue, which suggests a growth-oriented drilling program well ahead of cash generation.
The rising CapEx intensity in 2026 points to an aggressive development program, likely in the Haynesville where long-lateral completions are expensive. It is difficult to separate maintenance from growth spending from the cash flow data alone, though the scale of spending relative to D&A of roughly $186M suggests a substantial growth component. Whether this investment generates adequate returns depends on future production and realized gas pricing, which the supplied data does not fully resolve.
No Shareholder Returns While Investing Heavily
CRK reported zero dividends and zero buybacks across the ten quarters, with the only meaningful capital outlay directed toward acquisitions, including $472.7M net in 2025Q4 and $79.2M in 2025Q3.
Capital allocation has prioritized acquisitions and drilling over shareholder distributions, consistent with a growth-through-acquisition strategy. The $472.7M acquisition outlay in 2025Q4 is large relative to the company's cash generation and appears to have been funded partly by its balance sheet. Investors should monitor whether these acquired assets begin contributing to operating cash flow at a pace that justifies the deployment.
Operating Cash Strength May Mask Funding Gap
Strong quarterly operating cash flow of $272.0M in 2026Q1 and $180.2M in 2026Q3 may obscure that reinvestment has consumed more cash than operations generated, based on reported figures.
Operating cash flow is volatile and heavily influenced by working capital swings, such as the $80.1M working capital contribution in 2026Q1, which may not be repeatable. The reported debt-to-equity figure of 1.00 suggests leverage that could constrain flexibility if commodity prices weaken. Investors should treat the favorable conversion ratio as contingent on both pricing and the timing of working capital, and warrant further investigation into the debt maturity profile.