UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2025


☐	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Commission File No. 001-03262

COMSTOCK RESOURCES, INC.

(Exact name of registrant as specified in its charter)

Nevada

94-1667468

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification Number)

5300 Town and Country Blvd., Suite 500, Frisco, Texas 75034

(Address of principal executive offices)

Telephone No.: (972) 668-8800

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.50 (per share)	CRK	New York Stock Exchange
	CRK	New York Stock Exchange Texas

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):


Large accelerated filer ☒	Accelerated filer ☐	Non-accelerated ☐	Smaller reporting company ☐

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☒

The number of shares outstanding of the registrant's common stock, par value $0.50, as of November 3, 2025 was 293,054,806.

COMSTOCK RESOURCES, INC.

QUARTERLY REPORT

For the Quarter Ended September 30, 2025

INDEX


	Page
PART I. Financial Information
Item 1. Financial Statements (Unaudited):
Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024	4
Consolidated Statements of Operations – for the three months and nine months ended September 30, 2025 and 2024	5
Consolidated Statements of Stockholders' Equity – for the three months and nine months ended September 30, 2025 and 2024	6
Consolidated Statements of Cash Flows – for the nine months ended September 30, 2025 and 2024	7
Notes to Consolidated Financial Statements	8
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations	19
Item 3. Quantitative and Qualitative Disclosure About Market Risk	24
Item 4. Controls and Procedures	25
PART II. Other Information
Item 1. Legal Proceedings	25
Item 1A. Risk Factors	25
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	25
Item 3. Defaults upon Senior Securities	25
Item 4. Mine Safety Disclosures	25
Item 5. Other Information	25
Item 6. Exhibits	26
SIGNATURES	27

PART 1 — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

COMSTOCK RESOURCES, INC.

CONSOLIDATED BALANCE SHEETS


	As of
	September 30, 2025			December 31, 2024
	(Unaudited)
	(In thousands)
ASSETS
Cash and cash equivalents	$	19,215		$	6,799
Accounts receivable:
Natural gas and oil sales and gas services		128,886			145,398
Joint interest operations		42,011			23,956
From affiliates		2,049			5,492
Derivative financial instruments		8,140			4,865
Other current assets		68,552			97,524
Total current assets		268,853			284,034
Property and equipment:
Natural gas and oil properties, successful efforts method:
Proved		8,793,846			8,054,250
Unproved		436,355			424,648
Other		313,003			150,023
Accumulated depreciation, depletion and amortization		(3,384,306	)		(2,940,532	)
Net property and equipment		6,158,898			5,688,389
Goodwill		335,897			335,897
Derivative financial instruments		166			—
Operating lease right-of-use assets		77,179			73,777
	$	6,840,993		$	6,382,097

LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable	$	455,282		$	421,814
Accrued costs		123,912			146,173
Operating leases		48,332			35,927
Derivative financial instruments		22,284			8,940
Total current liabilities		649,810			612,854
Long-term debt		3,126,015			2,952,090
Deferred income taxes		365,601			345,116
Derivative financial instruments		31,232			66,757
Long-term operating leases		28,795			37,740
Reserve for future abandonment costs		21,730			33,996
Total liabilities		4,223,183			4,048,553
Commitments and contingencies
Stockholders' equity:
Common stock—$0.50 par, 400,000,000 shares authorized, 293,054,806 and 292,260,645 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively		146,527			146,130
Additional paid-in capital		1,370,426			1,366,274
Accumulated earnings		843,311			728,619
Total stockholders' equity attributable to the Company		2,360,264			2,241,023
Noncontrolling interest		257,546			92,521
Total stockholders' equity		2,617,810			2,333,544
	$	6,840,993		$	6,382,097

The accompanying notes are an integral part of these statements.

COMSTOCK RESOURCES, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)


	Three Months Ended September 30,						Nine Months Ended September 30,
	2025			2024			2025			2024
	(In thousands, except per share amounts)
Revenues:
Natural gas sales	$	307,906		$	252,650		$	1,059,417		$	756,260
Oil sales		681			975			2,124			2,925
Total natural gas and oil sales		308,587			253,625			1,061,541			759,185
Gas services		141,265			50,847			371,427			127,889
Total revenues		449,852			304,472			1,432,968			887,074
Operating expenses:
Production and ad valorem taxes		11,216			12,578			32,950			49,730
Gathering and transportation		39,969			53,996			124,345			150,456
Lease operating		28,778			29,248			94,887			99,125
Exploration		6,600			—			8,750			—
Depreciation, depletion and amortization		157,395			208,350			483,665			593,281
Gas services		141,684			52,622			385,167			132,796
General and administrative		11,504			9,923			34,884			29,271
Loss (gain) on sale of assets		2,493			(910	)		2,493			(910	)
Total operating expenses		399,639			365,807			1,167,141			1,053,749
Operating income (loss)		50,213			(61,335	)		265,827			(166,675	)
Other income (expenses):
Gain from derivative financial instruments		142,822			75,163			48,330			89,218
Other income		409			274			2,848			927
Interest expense		(56,722	)		(54,516	)		(166,737	)		(156,005	)
Total other income (expenses)		86,509			20,921			(115,559	)		(65,860	)
Income (loss) before income taxes		136,722			(40,414	)		150,268			(232,535	)
(Provision for) benefit from income taxes		(18,623	)		14,696			(16,834	)		69,094
Net income (loss)		118,099			(25,718	)		133,434			(163,441	)
Net income attributable to noncontrolling interest		(6,971	)		(3,173	)		(18,742	)		(8,081	)
Net income (loss) available to the Company	$	111,128		$	(28,891	)	$	114,692		$	(171,522	)

Net income (loss) per share:
Basic	$	0.40		$	(0.09	)	$	0.46		$	(0.57	)
Diluted	$	0.40		$	(0.09	)	$	0.45		$	(0.57	)
Weighted average shares outstanding:
Basic		291,097			290,170			290,671			285,949
Diluted		293,952			290,170			294,004			285,949

The accompanying notes are an integral part of these statements.

COMSTOCK RESOURCES, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(Unaudited)


	Common Shares			Common Stock- Par Value			Additional Paid-in Capital			Accumulated Earnings			Noncontrolling Interest			Total
	(In thousands)
Balance at January 1, 2024		278,430		$	139,214		$	1,260,930		$	958,270		$	24,777		$	2,383,191
Stock-based compensation		1,272			637			2,778			—			—			3,415
Issuance of common stock		12,500			6,250			94,200			—			—			100,450
Net income (loss)		—			—			—			(16,321	)		1,847			(14,474	)
Contributions from noncontrolling interest		—			—			—			—			6,000			6,000
Balance at March 31, 2024		292,202		$	146,101		$	1,357,908		$	941,949		$	32,624		$	2,478,582
Stock-based compensation		59			29			680			—			—			709
Stock issuance costs		—			—			(39	)		—			—			(39	)
Net income (loss)		—			—			—			(126,310	)		3,061			(123,249	)
Contributions from noncontrolling interest		—			—			—			—			11,000			11,000
Distributions to noncontrolling interest		—			—			—			—			(1,098	)		(1,098	)
Balance at June 30, 2024		292,261		$	146,130		$	1,358,549		$	815,639		$	45,587		$	2,365,905
Stock-based compensation		—			—			3,883			—			—			3,883
Stock issuance costs		—			—			(39	)		—			—			(39	)
Net income (loss)		—			—			—			(28,891	)		3,173			(25,718	)
Contributions from noncontrolling interest		—			—			—			—			19,000			19,000
Distributions to noncontrolling interest		—			—			—			—			(1,030	)		(1,030	)
Balance at September 30, 2024		292,261		$	146,130		$	1,362,393		$	786,748		$	66,730		$	2,362,001

Balance at January 1, 2025		292,261		$	146,130		$	1,366,274		$	728,619		$	92,521		$	2,333,544
Stock-based compensation		658			330			1,422			—			—			1,752
Net income (loss)		—			—			—			(121,278	)		5,885			(115,393	)
Contributions from noncontrolling interest		—			—			—			—			59,500			59,500
Distributions to noncontrolling interest		—			—			—			—			(2,219	)		(2,219	)
Balance at March 31, 2025		292,919		$	146,460		$	1,367,696		$	607,341		$	155,687		$	2,277,184
Stock-based compensation		150			75			(2,803	)		—			—			(2,728	)
Stock issuance costs		—			—			(36	)		—			—			(36	)
Net income		—			—			—			124,842			5,886			130,728
Contributions from noncontrolling interest		—			—			—			—			33,000			33,000
Distributions to noncontrolling interest		—			—			—			—			(3,281	)		(3,281	)
Balance at June 30, 2025		293,069		$	146,535		$	1,364,857		$	732,183		$	191,292		$	2,434,867
Stock-based compensation		(14	)		(8	)		5,569			—			—			5,561
Net income		—			—			—			111,128			6,971			118,099
Contributions from noncontrolling interest		—			—			—			—			64,000			64,000
Distributions to noncontrolling interest		—			—			—			—			(4,717	)		(4,717	)
Balance at September 30, 2025		293,055		$	146,527		$	1,370,426		$	843,311		$	257,546		$	2,617,810

The accompanying notes are an integral part of these statements.

COMSTOCK RESOURCES, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


	Nine Months Ended September 30,
	2025			2024
	(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)	$	133,434		$	(163,441	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Deferred income taxes		20,485			(67,165	)
Loss (gain) on sale of assets		2,493			(910	)
Depreciation, depletion and amortization		483,665			593,281
Gain on derivative financial instruments		(48,330	)		(89,218	)
Cash settlements of derivative financial instruments		22,708			159,956
Amortization of debt discount and issuance costs		8,925			8,519
Stock-based compensation		15,595			11,380
Decrease in accounts receivable		1,900			75,573
(Increase) decrease in other current assets		24,152			(749	)
Increase (decrease) in accounts payable and accrued expenses		10,376			(173,942	)
Net cash provided by operating activities		675,403			353,284
CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures and acquisitions		(983,828	)		(817,526	)
Prepaid drilling costs		5,438			28,989
Proceeds from sales of assets		15,166			1,214
Net cash used for investing activities		(963,224	)		(787,323	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Borrowings on bank credit facility		540,000			580,000
Repayments of bank credit facility		(375,000	)		(645,000	)
Issuance of Senior Notes		—			372,000
Issuance of common stock		—			100,450
Debt and stock issuance costs		(36	)		(6,807	)
Income tax withholdings on equity awards		(11,010	)		(3,373	)
Contributions from noncontrolling interest		156,500			36,000
Distributions to noncontrolling interest		(10,217	)		(2,128	)
Net cash provided by financing activities		300,237			431,142
Net increase (decrease) in cash and cash equivalents		12,416			(2,897	)
Cash and cash equivalents, beginning of period		6,799			16,669
Cash and cash equivalents, end of period	$	19,215		$	13,772

The accompanying notes are an integral part of these statements.

COMSTOCK RESOURCES, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2025

(Unaudited)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

These unaudited consolidated financial statements include the accounts of Comstock Resources, Inc. and its wholly-owned subsidiaries (collectively, "Comstock" or the "Company"). In management's opinion, the accompanying unaudited consolidated financial statements contain all adjustments necessary to present fairly the financial position of Comstock as of September 30, 2025, and the related results of operations and cash flows for the periods being presented. Net income (loss) and comprehensive income (loss) are the same in all periods presented. All adjustments are of a normal recurring nature unless otherwise disclosed.

The accompanying unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to those rules and regulations, although Comstock believes that the disclosures made are adequate to make the information presented not misleading. These unaudited consolidated financial statements should be read in conjunction with the financial statements and notes thereto included in Comstock's Annual Report on Form 10-K for the year ended December 31, 2024. The results of operations for the period through September 30, 2025 are not necessarily an indication of the results expected for the full year.

Pinnacle Gas Services ("PGS") is a joint venture entity formed by the Company and an affiliate of Quantum Capital Solutions. PGS provides gathering and treating services for natural gas production in the Company's Western Haynesville area. Comstock directs the activities that most significantly impact the performance of PGS and has the obligation to absorb losses or right to receive benefits that could potentially be significant to PGS. Accordingly, Comstock is considered the primary beneficiary and consolidates the assets, liabilities and results of operations of PGS in the accompanying consolidated financial statements. PGS assets that cannot be used by Comstock for general corporate purposes include $303.3 million and $140.3 million of other property and equipment as of September 30, 2025 and December 31, 2024, respectively. Other PGS assets that cannot be used by Comstock and PGS liabilities for which creditors do not have recourse to Comstock's assets are not material to the Company's consolidated financial statements. The portions of PGS net income and stockholders' equity not attributable to Comstock's controlling interest are shown separately as noncontrolling interests in the accompanying consolidated statements of operations and statements of stockholders' equity.

Other Current Assets

Other current assets at September 30, 2025 and December 31, 2024 consisted of the following:


	As of
	September 30, 2025		December 31, 2024
	(In thousands)
Prepaid drilling costs	$	52,698	$	58,136
Production tax refunds receivable		5,588		4,074
Other receivables		3,113		4,140
Prepaid expenses		3,023		2,361
Income tax receivable		3,228		28,813
Other		902		—
	$	68,552	$	97,524

Property and Equipment

The Company follows the successful efforts method of accounting for its natural gas and oil properties. Costs incurred to acquire natural gas and oil leases and to drill and complete developmental wells are capitalized.

Exploratory well costs are initially capitalized as proved property in the consolidated balance sheets but charged to exploration expense if and when the well is determined not to have found commercial proved natural gas and oil reserves.

COMSTOCK RESOURCES, INC.

The changes in capitalized exploratory well costs are as follows:


	Three Months Ended September 30,						Nine Months Ended September 30,
	2025			2024			2025			2024
	(In thousands)
Beginning capitalized exploratory well costs	$	151,973		$	69,800		$	68,223		$	96,233
Additions to exploratory well costs pending the determination of proved reserves		114,215			60,930			345,319			219,778
Determined to have found proved reserves		(62,062	)		(837	)		(209,416	)		(186,118	)
Ending capitalized exploratory well costs	$	204,126		$	129,893		$	204,126		$	129,893

As of September 30, 2025 and December 31, 2024, the Company had no exploratory wells for which costs have been capitalized for a period greater than one year.

The Company periodically assesses the need for an impairment of the capitalized costs for its proved natural gas and oil properties. No impairments were recognized to adjust the carrying value of the Company's proved natural gas and oil properties during any of the periods presented. Unproved natural gas and oil properties are also periodically assessed and any impairment in value is charged to expense. The costs related to unproved properties are transferred to proved natural gas and oil properties and amortized on an equivalent unit-of-production basis when they are reflected in proved natural gas and oil reserves.

The Company determines the fair value of its natural gas and oil properties using a discounted cash flow model and proved and risk-adjusted probable natural gas and oil reserves. Undeveloped acreage can also be valued based on sales transactions in comparable areas. Significant Level 3 assumptions associated with the calculation of discounted future cash flows included in the cash flow model include management's outlook for natural gas and oil prices, production costs, capital expenditures, and future production as well as estimated proved natural gas and oil reserves and risk-adjusted probable natural gas and oil reserves. Management's natural gas and oil price outlook is developed based on third-party longer-term price forecasts as of each measurement date. The expected future net cash flows are discounted using an appropriate discount rate in determining a property's fair value.

It is reasonably possible that the Company's estimates of undiscounted future net cash flows attributable to its natural gas and oil properties may change in the future. The primary factors that may affect estimates of future cash flows include future adjustments, both positive and negative, to proved and appropriate risk-adjusted probable natural gas and oil reserves, results of future drilling activities, future prices for natural gas and oil, and increases or decreases in production and capital costs. As a result of these changes, there may be future impairments in the carrying values of these or other properties.

Goodwill

The Company had goodwill of $335.9 million as of September 30, 2025 that was recorded in 2018. The Company is not required to amortize goodwill as a charge to earnings; however, the Company is required to conduct an annual review of goodwill for impairment. The Company performs an annual assessment of goodwill on October 1 of each year and performs interim assessments if indicators of impairment are present. If the carrying value of goodwill exceeds the fair value, an impairment charge would be recorded for the difference between fair value and carrying value. No impairment indicators were identified during the periods presented.

Leases

The Company has right-of-use lease assets of $77.2 million related to its corporate office, certain office equipment, vehicles and drilling rigs with corresponding short-term and long-term liabilities. The value of the lease assets and liabilities are determined based upon discounted future minimum cash flows contained within each of the respective contracts. The Company determines if contracts contain a lease at inception of the contract. To the extent that contract terms representing a lease are identified, leases are identified as being either an operating lease or a finance-type lease. Comstock currently has no finance-type leases. Right-of-use lease assets representing the Company's right to use an underlying asset for the lease term and the related lease liabilities represent the Company's obligation to make lease payments under the terms of the contracts. Short-term leases that have an initial term of one year or less are not capitalized; however, amounts paid for those leases are included as part of its lease cost disclosures. Short-term lease costs exclude expenses related to leases with a lease term of one month or less. Leases for the right to explore for and develop natural gas and oil reserves and the related rights to use the land associated with those leases are reflected as natural gas and oil properties.

Comstock contracts for a variety of equipment used in its natural gas and oil exploration and development activities. Contract terms for this equipment vary broadly, including the contract duration, pricing, scope of services included along with the equipment, cancellation terms, and rights of substitution, among others. The Company's drilling and completion operations routinely change due to changes in commodity prices, demand for natural gas and oil, and the overall operating and economic environment. Accordingly,

COMSTOCK RESOURCES, INC.

Comstock manages the terms of its contracts for drilling rigs and completion equipment so as to allow for maximum flexibility in responding to these changing conditions. The Company's hydraulic fracturing fleet contracts are on terms of less than one year and include rights of substitution. The Company has four drilling rig contracts with a three-year term with options to extend the term by mutual agreement at mutually acceptable terms or terminate the contracts at any time without default by the lessor. The terms on the Company's other drilling rig contracts are presently either for periods of one year or less, or they are on terms that provide for cancellation with 30 or 45 days advance notice without a specified expiration date. The costs associated with drilling and completion operations are accounted for under the successful efforts method, which generally require that these costs be capitalized as part of the Company's proved natural gas and oil properties on its balance sheet unless they are incurred on exploration wells that are unsuccessful, in which case they are charged to exploration expense.

Lease costs recognized during the three months and nine months ended September 30, 2025 and 2024 were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2025		2024		2025		2024
	(In thousands)
Operating lease cost included in general and administrative expense	$	427	$	423	$	1,277	$	1,263
Operating lease cost included in lease operating expense		629		564		1,673		1,652
Operating lease cost included in natural gas and oil properties		12,364		9,171		36,029		25,473
Variable lease cost (drilling rig costs included in natural gas and oil properties)		4,227		1,306		6,824		4,670
Short-term lease cost (drilling rig costs included in natural gas and oil properties)		7,669		5,582		22,268		21,096
	$	25,316	$	17,046	$	68,071	$	54,154

Cash payments for operating leases associated with right-of-use lease assets included in net cash provided by operating activities were $1.1 million and $1.0 million for the three months ended September 30, 2025 and 2024 and $3.0 million and $2.9 million for the nine months ended September 30, 2025 and 2024, respectively. Cash payments for operating leases associated with right-of-use lease assets included in net cash used for investing activities were $24.3 million and $16.1 million for the three months ended September 30, 2025 and 2024, respectively, and $65.1 million and $51.2 million for the nine months ended September 30, 2025 and 2024, respectively.

As of September 30, 2025 and December 31, 2024, the operating leases had a weighted-average term of 1.7 years and 2.0 years, respectively, and the weighted-average discount rate used to determine the present value of future operating lease payments was 7.2% and 7.3%, respectively. As of September 30, 2025, the Company also had expected future payments for short term leased drilling services of $10.1 million.

As of September 30, 2025, expected future payments related to contracts that contain operating leases were as follows:


	(In thousands)
October 1 to December 31, 2025	$	12,847
2026		48,204
2027		18,003
2028		3,334
2029		2
Total lease payments		82,390
Imputed interest		(5,263	)
Total lease liability	$	77,127

COMSTOCK RESOURCES, INC.

Accrued Costs

Accrued costs at September 30, 2025 and December 31, 2024 consisted of the following:


	As of
	September 30, 2025		December 31, 2024
	(In thousands)

Accrued drilling costs	$	35,382	$	34,493
Accrued transportation costs		28,637		28,031
Accrued ad valorem and other taxes		24,021		1,350
Accrued interest payable		22,012		64,041
Accrued employee compensation		7,967		14,076
Accrued lease operating expenses		3,057		2,630
Other		2,836		1,552
	$	123,912	$	146,173

Reserve for Future Abandonment Costs

Comstock's asset retirement obligations relate to future plugging and abandonment expenses on its natural gas and oil properties and disposal of other facilities. The following table summarizes the changes in Comstock's total estimated liability for such obligations during the periods presented:


	Nine Months Ended September 30,
	2025			2024
	(In thousands)
Reserve for future abandonment costs at beginning of period	$	33,996		$	30,773
New wells and facilities placed on production		156			109
Liabilities settled		(99	)		(40	)
Wells sold		(13,760	)		(157	)
Accretion expense		1,437			1,331
Reserve for future abandonment costs at end of period	$	21,730		$	32,016

Derivative Financial Instruments and Hedging Activities

All of the Company's derivative financial instruments are used for risk management purposes and, by policy, none are held for trading or speculative purposes. Comstock minimizes credit risk to counterparties of its derivative financial instruments through formal credit policies, monitoring procedures, and diversification. The Company is not required to provide any credit support to its counterparties other than cross collateralization with the assets securing its bank credit facility. None of the Company's derivative financial instruments involve payment or receipt of premiums. The Company classifies the fair value amounts of derivative financial instruments as net current or noncurrent assets or liabilities, whichever the case may be, by commodity contract. None of the Company's derivative contracts were designated as cash flow hedges. All of Comstock's outstanding natural gas derivative financial instruments are tied to the Henry Hub-NYMEX price index.

COMSTOCK RESOURCES, INC.

The Company had the following natural gas price derivative financial instruments at September 30, 2025:


	Future Production Period
	Three Months Ending December 31, 2025	Year Ending December 31, 2026	Total
Natural Gas Price Swap Contracts:
Volume (MMBtu)	50,140,000	116,800,000	166,940,000
Average Price per MMBtu	$3.48	$3.51	$3.50
Natural Gas Price Collar Contracts:
Volume (MMBtu)	13,800,000	167,900,000	181,700,000
Average Price per MMBtu:
Average Ceiling	$3.80	$4.35	$4.31
Average Floor	$3.50	$3.50	$3.50

The classification of derivative financial instruments of assets or liabilities, consists of the following:


		As of
Type	Consolidated Balance Sheet Location	September 30, 2025		December 31, 2024
		(In thousands)
Asset Derivative Financial Instruments:
Natural gas price derivatives	Derivative Financial Instruments – current	$	8,140	$	4,865
Natural gas price derivatives	Derivative Financial Instruments – long-term	$	166	$	—
Liability Derivative Financial Instruments:
Natural gas price derivatives	Derivative Financial Instruments – current	$	22,284	$	8,940
Natural gas price derivatives	Derivative Financial Instruments – long-term	$	31,232	$	66,757

The Company recognized cash settlements and changes in the fair value of its derivative financial instruments as a single component of other income (expenses).

Gains and losses related to cash settlements and changes in the fair value recognized on the Company's derivative contracts recognized in the consolidated statement of operations were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
Gain (loss) on Derivatives Recognized in Earnings	2025		2024		2025		2024
	(In thousands)
Natural gas price derivatives	$	142,822	$	75,163	$	48,330	$	89,218
	$	142,822	$	75,163	$	48,330	$	89,218

Stock-Based Compensation

Comstock accounts for employee stock-based compensation under the fair value method. Compensation cost is measured at the grant date based on the fair value of the award and is recognized over the award vesting period and included in general and administrative expenses for awards of restricted stock and performance stock units ("PSUs") to the Company's employees and directors. The Company recognized $5.6 million and $3.9 million of stock-based compensation expense within general and administrative expenses related to awards of restricted stock and PSUs to its employees and directors during the three months ended September 30, 2025 and 2024, respectively, and $15.6 million and $11.4 million for the nine months ended September 30, 2025 and 2024, respectively.

In February 2025, the Company granted 787,595 shares of restricted stock to its directors and employees, which were valued at $17.80 per share. In June 2025, the Company granted an additional 53,188 shares of restricted stock to its directors and employees, which were valued at $23.82 per share. As of September 30, 2025, Comstock had 1,957,381 shares of unvested restricted stock outstanding at a weighted average grant date fair value of $12.44 per share. Total unrecognized compensation cost related to unvested restricted stock grants of $18.3 million as of September 30, 2025 is expected to be recognized over a period of 1.9 years.

COMSTOCK RESOURCES, INC.

In June 2025, the Company granted 529,670 PSUs to its executive officers, which were valued at $36.77 per unit. As of September 30, 2025, Comstock had 1,603,916 PSUs outstanding with a weighted average grant date fair value of $19.46 per unit. The number of shares of common stock to be issued related to the PSUs is based on the Company's stock price performance as compared to its peers which could result in the issuance of anywhere from zero to 3,207,832 shares of common stock. Total unrecognized compensation cost related to these grants of $21.8 million as of September 30, 2025 is expected to be recognized over a period of 2.2 years.

Segment Reporting

The Company presently operates in one business segment, the exploration and production of North American natural gas and oil, primarily in the Haynesville and Bossier shale. The measure of segment profit or loss used by the chief operating decision maker ("CODM") is consolidated net income, which is provided in the accompanying consolidated statements of operations. The significant segment expenses regularly provided to the CODM are operating expenses and certain significant non-operating items, such as gains or losses from derivative financial instruments, interest expense and income tax expense. These items are also detailed in the accompanying consolidated statements of operations.

Revenue Recognition

Comstock produces natural gas and oil and reports revenues separately for each of these two primary products in its statements of operations. Revenues are recognized upon the transfer of produced volumes to the Company's customers, who take control of the volumes and receive all the benefits of ownership upon delivery at designated sales points.

Gas services revenues represent sales of natural gas purchased for resale from unaffiliated third parties and fees received for gathering and treating services provided by PGS to third parties. Revenues are recognized upon completion of the gathering and treating of contracted natural gas volumes and delivery of purchased natural gas volumes to the Company's customers. Profits and losses earned from the gathering and treating of natural gas produced by the Company's natural gas wells are eliminated in consolidation. Revenues and expenses associated with natural gas purchased for resale are presented on a gross basis in the Company's consolidated statements of operations as the Company acts as the principal in the transaction by assuming the risks and rewards from ownership of the natural gas volumes purchased and the responsibility to deliver the natural gas volumes to their sales point.

All natural gas and oil and gas services revenues are subject to contracts that have commercial substance, contain specific pricing terms, and define the enforceable rights and obligations of both parties. These contracts typically provide for cash settlement within 25 days following each production month and are cancellable upon 30 days' notice by either party for oil and vary for natural gas based upon the terms set out in the confirmations between both parties. Prices for sales of natural gas and oil are generally based upon terms that are common in the oil and gas industry, including index or spot prices, location and quality differentials, as well as market supply and demand conditions. As a result, prices for natural gas and oil routinely fluctuate based on changes in these factors. Prices for gathering and treating services are generally fixed in nature but can vary due to the quality of the gas being treated. Each unit of production (thousand cubic feet of natural gas and barrel of crude oil) represents a separate performance obligation under the Company's contracts since each unit has economic benefit on its own and each is priced separately according to the terms of the contracts.

Comstock has elected to exclude all taxes from the measurement of transaction prices, and its revenues are reported net of royalties and exclude revenue interests owned by others because the Company acts as an agent when selling natural gas and oil on behalf of royalty owners and working interest owners. Revenue is recorded in the month of production based on an estimate of the Company's share of volumes produced and prices realized. Gas services revenue is recorded in the month the services are performed and purchased gas is sold based on an estimate of natural gas volumes and contract prices. The Company recognizes any differences between estimates and actual amounts received in the month when payment is received. Historically, differences between estimated revenues and actual revenues received have not been significant. The amount of natural gas or oil sold may differ from the amount to which the Company is entitled based on its revenue interests in the properties. The Company did not have any significant imbalance positions at September 30, 2025 or December 31, 2024.

The Company recognized accounts receivable of $128.9 million and $145.4 million as of September 30, 2025 and December 31, 2024, respectively, from purchasers for contracts where performance obligations have been satisfied and an unconditional right to consideration exists.

COMSTOCK RESOURCES, INC.

Credit Losses

Substantially all of the Company's accounts receivable are due from either purchasers of natural gas and oil or participants in natural gas and oil wells for which the Company serves as the operator. Generally, operators of natural gas and oil wells have the right to offset future revenues against unpaid charges related to operated wells. Natural gas and oil sales are generally unsecured. Comstock assesses the collectability of its receivables based upon their age, the credit quality of the purchaser or participant and the potential for revenue offset. The Company has not had any significant credit losses in the past and believes its accounts receivable are fully collectible. Accordingly, no allowance for doubtful accounts has been recorded for the nine months ended September 30, 2025 and 2024.

Income Taxes

Deferred income taxes are provided to reflect the future tax consequences or benefits of differences between the tax basis of assets and liabilities and their reported amounts in the financial statements using enacted tax rates.

In recording deferred income tax assets, the Company considers whether it is more likely than not that its deferred income tax assets will be realized in the future. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those deferred income tax assets would be deductible. The Company believes that after considering all the available objective evidence, historical and prospective, with greater weight given to historical evidence, management is not able to determine that it is more likely than not that all of its deferred tax assets will be realized. As a result, the Company established valuation allowances for its deferred tax assets and U.S. federal and state net operating loss carryforwards that are not expected to be utilized due to the uncertainty of generating taxable income prior to the expiration of the carryforward periods. The Company will continue to assess the valuation allowances against deferred tax assets considering all available information obtained in future periods.

The following is an analysis of the consolidated income tax provision (benefit):


	Three Months Ended September 30,						Nine Months Ended September 30,
	2025			2024			2025			2024
	(In thousands)
Current - Federal	$	(1,516	)	$	(1,962	)	$	(3,227	)	$	(1,962	)
Current - State		(36	)		—			—			37
Deferred - Federal		22,524			(8,662	)		22,605			(50,242	)
Deferred - State		(2,349	)		(4,072	)		(2,544	)		(16,927	)
	$	18,623		$	(14,696	)	$	16,834		$	(69,094	)

The difference between the federal statutory rate of 21% and the effective tax rate is due to the following:


	Three Months Ended September 30,						Nine Months Ended September 30,
	2025			2024			2025			2024
Tax at statutory rate		21.0	%		21.0	%		21.0	%		21.0	%
Tax effect of:
State income taxes, net of federal benefit		(1.1	)		10.2			(0.5	)		7.8
Noncontrolling interest		(2.8	)		—			(2.8	)		—
Research and development and other income tax credits		(5.6	)		—			(6.8	)		—
Nondeductible stock-based compensation		2.1			(0.2	)		1.2			(0.9	)
Valuation allowance on deferred tax assets		—			—			(0.6	)		(0.2	)
Other		—			5.4			(0.3	)		2.0
Effective tax rate		13.6	%		36.4	%		11.2	%		29.7	%

The Company's federal income tax returns for the years subsequent to December 31, 2020 remain subject to examination, with the Company's 2022 and 2023 federal income tax returns currently under examination with the United States Internal Revenue Service. The Company's income tax returns in major state income tax jurisdictions remain subject to examination for various periods subsequent to December 31, 2021. The Company is also currently under examination with the state of Louisiana. In both the federal and state examinations, the Company believes that its filing positions and deductions will be sustained under audit or the final resolution will not have a material effect on the consolidated financial statements. Therefore, the Company has not established any significant reserves for uncertain tax positions.

COMSTOCK RESOURCES, INC.

In July 2025, the One Big Beautiful Bill Act ("OBBBA") was signed into United States federal law. The Company expects to benefit from certain provisions contained in the OBBBA, including increased interest expense deductions and bonus depreciation and has included these expected benefits in its income tax provision for the three and nine months ended September 30, 2025.

Fair Value Measurements

The Company holds or has held certain financial assets and liabilities that are required to be measured at fair value. These include cash and cash equivalents held in bank accounts and derivative financial instruments. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. A three-level hierarchy is followed for disclosure to show the extent and level of judgment used to estimate fair value measurements:

Level 1 — Inputs used to measure fair value are unadjusted quoted prices that are available in active markets for the identical assets or liabilities as of the reporting date.

Level 2 — Inputs used to measure fair value, other than quoted prices included in Level 1, are either directly or indirectly observable as of the reporting date through correlation with market data, including quoted prices for similar assets and liabilities in active markets and quoted prices in markets that are not active. Level 2 also includes assets and liabilities that are valued using models or other pricing methodologies that do not require significant judgment since the input assumptions used in the models, such as interest rates and volatility factors, are corroborated by readily observable data from actively quoted markets for substantially the full term of the financial instrument.

Level 3 — Inputs used to measure fair value are unobservable inputs that are supported by little or no market activity and reflect the use of significant management judgment. These values are generally determined using pricing models for which the assumptions utilize management's estimates of market participant assumptions.

Fair Values – Reported

The following presents the carrying amounts and the fair values of the Company's financial instruments as of September 30, 2025 and December 31, 2024:


	As of
	September 30, 2025				December 31, 2024
	Carrying Value		Fair Value		Carrying Value		Fair Value
	(In thousands)
Assets:
Commodity-based derivatives (1)	$	8,306	$	8,306	$	4,865	$	4,865
Liabilities:
Commodity-based derivatives (1)	$	53,516	$	53,516	$	75,697	$	75,697
Bank credit facility (2)	$	580,000	$	580,000	$	415,000	$	415,000
6.75% senior notes due 2029 (3)	$	1,606,774	$	1,611,701	$	1,603,679	$	1,581,283
5.875% senior notes due 2030 (3)	$	965,000	$	921,575	$	965,000	$	899,863

(1)

The Company's commodity-based derivatives are classified as Level 2 and measured at fair value using third party pricing services and other active markets or broker quotes that are readily available in the public markets.

(2)

The carrying value of the floating rate debt on the Company's outstanding approximates fair value.

(3)

The fair value of the Company's fixed rate debt was based on quoted prices as of September 30, 2025 and December 31, 2024, respectively, a Level 1 measurement.

Earnings Per Share

Unvested restricted stock containing non-forfeitable rights to dividends are included in common stock outstanding and are considered to be participating securities and included in the computation of basic and diluted earnings per share pursuant to the two-class method. At September 30, 2025 and December 31, 2024, 1,957,381 and 2,091,087 shares of restricted stock, respectively, are included in common stock outstanding as such shares have a non-forfeitable right to participate in any dividends that might be declared and have the right to vote on matters submitted to the Company's stockholders.

COMSTOCK RESOURCES, INC.

Weighted average shares of unvested restricted stock outstanding were as follows:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2025		2024		2025		2024
	(In thousands)
Unvested restricted stock		1,968		2,091		2,208		2,219

PSUs represent the right to receive a number of shares of the Company's common stock that may range from zero to up to two times the number of PSUs granted on the award date based on the achievement of certain performance measures during a performance period. The number of potentially dilutive shares related to PSUs is based on the number of shares, if any, which would be issuable at the end of the respective period, assuming that date was the end of the performance period. The treasury stock method is used to measure the dilutive effect of PSUs.

Weighted average unearned PSUs outstanding were as follows:


	Three Months Ended September 30,		Nine Months Ended September 30,
	2025	2024	2025	2024
	(In thousands, except per unit amounts)
Weighted average PSUs	1,604	1,291	1,436	1,266
Weighted average grant date fair value per unit	$19.46	$13.21	$19.46	$13.21

Basic and diluted loss per share for the three months and nine months ended September 30, 2025 and 2024 were determined as follows:


	Three Months Ended September 30,
	2025							2024
	Income			Shares		Per Share		Loss			Shares		Per Share
	(In thousands, except per share amounts)
Net income (loss) attributable to common stock	$	118,099						$	(25,718	)
Income allocable to unvested restricted stock		(793	)						—
Basic income (loss) attributable to common stock	$	117,306			291,097	$	0.40	$	(25,718	)		290,170	$	(0.09	)
Effect of Dilutive Securities:
Restricted stock		793			901				—			—
Performance stock units		—			1,954				—			—
Diluted income (loss) attributable to common stock	$	118,099			293,952	$	0.40	$	(25,718	)		290,170	$	(0.09	)


	Nine Months Ended September 30,
	2025							2024
	Income			Shares		Per Share		Loss			Shares		Per Share
	(In thousands, except per share amounts)
Net income (loss) attributable to common stock	$	133,434						$	(163,441	)
Income allocable to unvested restricted shares		(1,006	)						—
Basic income (loss) attributable to common stock	$	132,428			290,671	$	0.46	$	(163,441	)		285,949	$	(0.57	)
Effect of Dilutive Securities:
Restricted stock		1,006			1,188				—			—
Performance stock units		—			2,145				—			—
Diluted income (loss) attributable to common stock	$	133,434			294,004	$	0.45	$	(163,441	)		285,949	$	(0.57	)

None of the Company's participating securities participate in losses and as such are excluded from the computation of basic earnings per share during periods of net losses.

COMSTOCK RESOURCES, INC.

Supplementary Information with Respect to the Consolidated Statements of Cash Flows

Cash payments made for interest and income taxes and other non-cash investing activities for the nine months ended September 30, 2025 and 2024, respectively, were as follows:


	Nine Months Ended September 30,
	2025			2024
	(In thousands)
Cash payments for:
Interest payments	$	199,841		$	180,312
Income tax payments (refunds)	$	(31,000	)	$	37
Non-cash investing activities include:
Increase (decrease) in accrued capital expenditures	$	889		$	(19,507	)
Liabilities assumed in exchange for right-of-use lease assets	$	37,596		$	34,321

Recent Accounting Pronouncements

In December 2023, the FASB issued ASU 2023-09 "Improvements to Income Tax Disclosures". ASU 2023-09 requires additional disclosures around effective tax rates and cash income taxes paid and is effective for public entities for annual periods beginning after December 15, 2024. ASU 2023-07 will not have an impact on the Company's reported results of operations, financial position or liquidity and the Company does not expect this standard to have a material impact on its financial statement disclosures.

In November 2024, the FASB issued ASU 2024-03 "Disaggregation of Income Statement Expenses". ASU 2024-03 requires additional disclosure, in the notes to the financial statements, of specified information about certain costs and expenses, including purchases of inventory, employee compensation, depreciation, intangible asset amortization and depreciation, depletion and amortization recognized as part of oil and gas-producing activities included in each relevant expense caption. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027 and will not have an impact on the Company's reported results of operations, financial position or liquidity. The Company is still evaluating the impact of this standard on its financial statement disclosures.

(2) DIVESTITURE OF NATURAL GAS AND OIL PROPERTIES

On September 2, 2025, the Company sold its interest in natural gas properties in East Texas and North Louisiana for net proceeds of $15.2 million. The properties sold included the Company's interest in 883 (770.9 net) producing wells and 46 (27.3 net) inactive wells. The Company incurred a $2.5 million pre-tax loss on the divestiture. The Company's reserve for future abandonment costs was reduced by $13.8 million as a result of the divestiture. The properties produced approximately 7.9 MMcfe per day in August 2025.

(3) LONG-TERM DEBT

At September 30, 2025, long-term debt was comprised of the following:


	(In thousands)
6.75% Senior Notes due 2029:
Principal	$	1,623,880
Discount, net of amortization		(17,106	)
5.875% Senior Notes due 2030:
Principal		965,000
Bank Credit Facility:
Principal		580,000
Debt issuance costs, net of amortization		(25,759	)
	$	3,126,015

As of September 30, 2025, the Company had $580.0 million outstanding under a bank credit facility. Aggregate commitments under the bank credit facility are $1.5 billion, which matures on November 15, 2027. Borrowings under the bank credit facility are subject to a borrowing base that is currently set at $2.0 billion. The borrowing base is re-determined on a semi-annual basis and upon the occurrence of certain other events. Borrowings under the bank credit facility are secured by substantially all of the assets of the Company and its subsidiaries and bear interest at the Company's option, at either SOFR plus 2.25% to 3.25% or an alternate base rate plus 1.25% to 2.25%, in each case depending on the utilization of the borrowing base. The Company also pays a commitment fee of

COMSTOCK RESOURCES, INC.

0.375% to 0.5%, which is dependent on the utilization of the borrowing base. The bank credit facility places certain restrictions upon the Company's and its subsidiaries' ability to, among other things, incur additional indebtedness, pay cash dividends, repurchase common stock, make certain loans, investments and divestitures and redeem the senior notes. The only financial covenants are the maintenance of a leverage ratio of less than 3.5 to 1.0 and an adjusted current ratio of at least 1.0 to 1.0. The Company was in compliance with the covenants as of September 30, 2025.

(4) COMMITMENTS AND CONTINGENCIES

In August 2024, the Company entered into two agreements for two new drilling rigs, one with a three-year term and one with a one-year term. Comstock took delivery of the rigs in January 2025 and April 2025, respectively. The drilling rig with a three-year term is capitalized as a right-of-use lease asset on the Company's consolidated balance sheet and the drilling rig with a one-year term has a remaining commitment of $6.4 million.

From time to time, the Company is involved in certain litigation that arises in the normal course of its operations. The Company records a loss contingency for these matters when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. The Company does not believe the resolution of these matters will have a material effect on the Company's financial position, results of operations or cash flows and no material amounts are accrued relative to these matters at September 30, 2025 or 2024.

(5) RELATED PARTY TRANSACTIONS

Comstock operates natural gas and oil properties held by partnerships owned by its majority stockholder. The Company charges the partnerships for the costs incurred to drill, complete and produce wells, as well as drilling and operating overhead fees. Comstock also provides natural gas marketing services to the partnerships, including evaluating potential markets and providing hedging services, in return for a fee equal to $0.02 per Mcf for natural gas marketed. The Company received $0.2 million and $0.3 million for the three months ended September 30, 2025 and 2024, respectively, and $0.8 million for each of the nine months ended September 30, 2025 and 2024 for drilling, operating and marketing services provided to the partnerships. The fees received for the services are reflected as a reduction of general and administrative expenses in the accompanying consolidated statements of operations.

In connection with the operation of the wells, the Company had a $2.0 million and $5.5 million receivable from the partnerships at September 30, 2025 and December 31, 2024, respectively.

(6) SUBSEQUENT EVENTS

On October 10, 2025, the Company entered into an agreement with an unaffiliated third-party to sell interests in 155 (74.5 net) producing wells in Nacogdoches, San Augustine and Shelby counties Texas, including approximately 36,000 primarily undeveloped net acres, for $430 million in cash, subject to adjustment and customary closing conditions. The properties produced approximately 9.3 MMcf per day of natural gas in September 2025. The sale is expected to close in the fourth quarter of 2025 and has an effective date of October 1, 2025. The Company expects to recognize a pre-tax gain from the sale of the unproved property and other property and equipment portion of the divestiture between $290 million and $310 million.

COMSTOCK RESOURCES, INC.

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This report contains forward-looking statements that involve risks, uncertainties and assumptions that are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995 including those described under the heading "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2024 (the "Annual Report"). All statements other than statements of historic facts contained, or incorporated by reference, in this report, may be forward-looking statements. Actual results may differ materially from those anticipated in our forward-looking statements due to many factors. Such forward-looking statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the we believe the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct. You are cautioned not to place undue reliance on the forward-looking statements included in this report, which speak only as of the date made. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statement to reflect any change in our expectations with regard thereto or any change of events, conditions or circumstances on which any such statement was based, except as required by law. The following discussion should be read in conjunction with the consolidated financial statements and notes thereto included in this report and in our Annual Report.

Results of Operations


	Three Months Ended September 30,				Nine Months Ended September 30,
	2025		2024		2025		2024
	(In thousands, except per unit amounts)
Net Production Data:
Natural gas (MMcf)		111,770		133,116		338,963		403,420
Oil (MBbls)		11		13		34		40
Natural gas equivalent (MMcfe)		111,837		133,198		339,166		403,662
Revenues:
Natural gas sales	$	307,906	$	252,650	$	1,059,417	$	756,260
Oil sales		681		975		2,124		2,925
Total natural gas and oil sales	$	308,587	$	253,625	$	1,061,541	$	759,185
Expenses:
Production and ad valorem taxes	$	11,216	$	12,578	$	32,950	$	49,730
Gathering and transportation	$	39,969	$	53,996	$	124,345	$	150,456
Lease operating	$	28,778	$	29,248	$	94,887	$	99,125
Exploration	$	6,600	$	—	$	8,750	$	—
Average Sales Price:
Natural gas (per Mcf)	$	2.75	$	1.90	$	3.13	$	1.87
Oil (per Bbl)	$	61.91	$	75.00	$	62.47	$	73.13
Average equivalent (Mcfe)	$	2.76	$	1.90	$	3.13	$	1.88
Expenses ($ per Mcfe):
Production and ad valorem taxes	$	0.10	$	0.09	$	0.09	$	0.12
Gathering and transportation	$	0.36	$	0.41	$	0.37	$	0.37
Lease operating	$	0.26	$	0.22	$	0.28	$	0.25
Gas Services:
Gas services revenue	$	141,265	$	50,847	$	371,427	$	127,889
Gas services expense	$	141,684	$	52,622	$	385,167	$	132,796

Revenues –

Natural gas and oil sales of $308.6 million for the three months ended September 30, 2025 increased by $55.0 million (22%) as compared to $253.6 million for the third quarter of 2024. The increase was due to higher natural gas prices realized in the third quarter of 2025 as compared to the same period in 2024. The average realized price for our natural gas was $2.75 per thousand cubic feet ("Mcf"), which increased 45% from the average realized natural gas price in the third quarter of 2024. Our natural gas production for the third quarter of 2025 decreased 16% to 111.8 billion cubic feet ("Bcf") (1.2 Bcf per day). Natural gas production for the third quarter of 2024 was 133.1 Bcf (1.4 Bcf per day) and was sold at an average price of $1.90 per Mcf.

COMSTOCK RESOURCES, INC.

Natural gas and oil sales of $1.06 billion for the nine months ended September 30, 2025 increased by $302.4 million (40%) as compared to $759.2 million for the nine months ended September 30, 2024, which was also primarily due to higher natural gas prices, which increased by 67% during the first nine months of 2025 as compared with 2024 prices. Our natural gas production for the first nine months of 2025 decreased 16% to 339.0 Bcf (1.2 Bcf per day), and was sold at an average price of $3.13 per Mcf as compared to 403.4 Bcf (1.5 Bcf per day) sold at an average price of $1.87 in the first nine months of 2024.

We utilize natural gas price derivative financial instruments to manage our exposure to changes in prices of natural gas and to protect returns on investment from our drilling activities. The following table presents our natural gas prices before and after the effect of cash settlements of our derivative financial instruments:


	Three Months Ended September 30,				Nine Months Ended September 30,
	2025		2024		2025		2024
Average Realized Natural Gas Price:
Natural gas, per Mcf	$	2.75	$	1.90	$	3.13	$	1.87
Cash settlements on derivative financial instruments, per Mcf		0.24		0.38		0.06		0.40
Price per Mcf, including cash settlements on derivative financial instruments	$	2.99	$	2.28	$	3.19	$	2.27

Gas service revenues of $141.3 million increased $90.4 million (178%) for the third quarter of 2025 from $50.8 million in the third quarter of 2024. Gas service revenues of $371.4 million increased $243.5 million (190%) for the first nine months of 2025 from $127.9 million for the first nine months of 2024. The increases were primarily due to higher natural gas prices related to sales of natural gas purchased to utilize our excess transport capacity.

Costs and Expenses –

Our production and ad valorem taxes decreased $1.4 million (11%) to $11.2 million for the third quarter of 2025 from $12.6 million in the third quarter of 2024. The decrease was primarily due to lower production in the third quarter of 2025. Production and ad valorem taxes decreased $16.8 million (34%) to $33.0 million for the first nine months of 2025 from $49.7 million in the first nine months of 2024. The decrease was also attributable to the decrease in production in 2025 and a decrease in Louisiana production tax and ad valorem tax rates.

Gathering and transportation costs for the third quarter of 2025 decreased $14.0 million (26%) to $40.0 million as compared to $54.0 million in the third quarter of 2024. Gathering and transportation costs for the first nine months of 2025 decreased $26.1 million (17%) to $124.3 million as compared to $150.5 million for the first nine months of 2024. The decrease was due primarily to lower production.

Our lease operating expense of $28.8 million ($0.26 per Mcfe) for the third quarter of 2025 was comparable to our lease operating expense of $29.2 million ($0.22 per Mcfe) for the third quarter of 2024. Lease operating expense of $94.9 million ($0.28 per Mcfe) for the first nine months of 2025 decreased $4.2 million (4%) from lease operating expense of $99.1 million ($0.25 per Mcfe) for the first nine months of 2024. The lease operating expense rate increased due to the fixed nature of much of our lease operating costs and lower production in the first nine months of 2025.

Gas service expenses of $141.7 million increased $89.1 million (169%) for the third quarter of 2025 from $52.6 million in the third quarter of 2024. Gas service expenses of $385.2 million increased $252.4 million (190%) for the first nine months of 2025 from $132.8 million for the first nine months of 2024. The increase was primarily due to higher natural gas prices related to purchases of third party natural gas for resale.

Depreciation, depletion and amortization ("DD&A") decreased $51.0 million to $157.4 million in the third quarter of 2025 from $208.4 million in the third quarter of 2024 due to lower natural gas production in the third quarter of 2025. Our DD&A per equivalent Mcf produced was $1.41 per Mcfe for the quarter ended September 30, 2025 as compared to $1.56 for the quarter ended September 30, 2024. DD&A decreased $109.6 million to $483.7 million for the first nine months of 2025 from $593.3 million during the first nine months of 2024. Our DD&A per equivalent Mcf produced was $1.43 per Mcfe for the nine months ended September 30, 2025 as compared to $1.47 for the nine months ended September 30, 2024. The decrease was primarily due to lower natural gas production and higher estimated proved undeveloped reserves used in determining the DD&A rate, which are the result of higher natural gas prices used in the estimation of proved reserves at September 30, 2025.

COMSTOCK RESOURCES, INC.

General and administrative expenses, which are reported net of overhead reimbursements, increased to $11.5 million for the third quarter of 2025 as compared to $9.9 million in the third quarter of 2024. General and administrative expenses increased to $34.9 million for the first nine months of 2025 as compared to $29.3 million during the first nine months of 2024. The increases in both periods were primarily due to higher employee compensation, including stock-based compensation, which increased to $5.6 million in the third quarter of 2025 as compared to $3.9 million in the third quarter of 2024. For the nine months ended September 30, 2025, stock-based compensation increased to $15.6 million as compared to the same period in 2024 of $11.4 million.

We use derivative financial instruments as part of our price risk management program to protect our capital investments. During the quarter ended September 30, 2025, we had net gains related to our derivative financial instruments of $142.8 million, as compared to net gains on derivative financial instruments of $75.2 million during the quarter ended September 30, 2024, resulting from the decline in future natural gas prices since June 30, 2025. Realized net gains from our price risk management program were $26.4 million for the quarter ended September 30, 2025 as compared to realized net gains of $51.4 million for the quarter ended September 30, 2024. Net gains on derivative financial instruments were $48.3 million for the first nine months of 2025 as compared to net gains of $89.2 million for the first nine months of 2024, resulting from an increase in future natural gas prices since December 31, 2024. Realized net gains from our price risk management program were $22.7 million for the first nine months of 2025 as compared to realized net gains of $160.0 million for the first nine months of 2024.

Interest expense was $56.7 million and $54.5 million for the quarters ended September 30, 2025 and 2024, respectively, and $166.7 million and $156.0 million for the nine months ended September 30, 2025 and 2024, respectively. The increase in interest expense was due primarily to increased borrowings on our bank credit facility.

Exploration expense was $6.6 million and $8.8 million for the three and nine months ended September 30, 2025, which was related to the acquisition of seismic data in our Western Haynesville area.

Income taxes for the quarters ended September 30, 2025 and 2024 were a provision of $18.6 million and a benefit of $14.7 million, respectively. Income taxes for the nine months ended September 30, 2025 and 2024 were a provision of $16.8 million and a benefit of $69.1 million, respectively. Income taxes for the quarters ended September 30, 2025 and 2024 reflect an effective tax rate of 13.6% and 36.4%, respectively. Income taxes for the nine months ended September 30, 2025 and 2024 reflect an effective tax rate of 11.2% and 29.7%, respectively. The difference between the federal statutory tax rate of 21% and our effective rate is primarily attributable to research and development and other tax credits, state income taxes, changes in certain nondeductible items and the income attributable to noncontrolling interest.

On September 2, 2025, we divested of certain properties in East Texas and North Louisiana for net proceeds of $15.2 million and recognized a $2.5 million pre-tax loss on the divestiture for the three and nine months ended September 30, 2025. During the three and nine months ended September 30, 2024, we sold our interest in certain non-operated properties and realized a gain of $910 thousand.

As a result of gains related to our derivative financial instruments, we reported net income of $118.1 million, or $0.40 per diluted share for the quarter ended September 30, 2025. Income from operations for the third quarter of 2025 was $50.2 million as compared to a loss from operations of $61.3 million for the third quarter of 2024. We reported a net loss of $25.7 million or $0.09 per share for the quarter ended September 30, 2024. In the first nine months of 2025, we reported net income of $133.4 million or $0.45 per diluted share. Income from operations for the first nine months of 2025 was $265.8 million. We reported a net loss of $163.4 million or $0.57 per share for the nine months ended September 30, 2024.

COMSTOCK RESOURCES, INC.

Cash Flows, Liquidity and Capital Resources

Cash Flows

The following table summarizes sources and uses of cash and cash equivalents:


	Nine Months Ended September 30,
	2025		2024
	(In thousands)
Sources of cash and cash equivalents:
Operating activities	$	675,403	$	353,284
Borrowings on bank credit facility, net of repayments		165,000		—
Contributions from noncontrolling interest		156,500		36,000
Proceeds from asset sales		15,166		1,214
Issuance of 6.75% Senior Notes		—		372,000
Issuance of common stock		—		100,450
Total	$	1,012,069	$	862,948
Uses of cash and cash equivalents:
Capital expenditures	$	978,390	$	788,537
Income tax withholdings on equity awards		11,010		3,373
Distributions to noncontrolling interest		10,217		2,128
Debt and stock issuance costs		36		6,807
Repayments on bank credit facility, net of borrowings		—		65,000
Total	$	999,653	$	865,845

Cash flows from operating activities. Net cash provided by our operating activities increased $322.1 million (91%) to $675.4 million in the first nine months of 2025 from $353.3 million in the same period in 2024. The increase was due primarily to higher natural gas prices.

Contributions from noncontrolling interest. During the first nine months of 2025 and 2024, our noncontrolling interest partner contributed $156.5 million and $36.0 million, respectively, to our midstream partnership to fund the build-out of our Western Haynesville midstream system.

Proceeds from asset sales. In the first nine months of 2025, we sold certain properties for net proceeds of $15.2 million. In the first nine months of 2024, we sold our interest in certain non-operated properties for net proceeds of $1.2 million.

Issuance of 6.75% Senior Notes. In April 2024, we issued $400.0 million principal amount of 6.75% senior notes due 2029 in a private placement and received net proceeds after deducting the initial purchasers' discounts of $365.2 million, which were used to pay down the outstanding borrowings on our bank credit facility.

Issuance of common stock. In the first nine months of 2024, we issued 12,500,000 shares of common stock to two entities controlled by our majority stockholder in a private placement, receiving proceeds of $100.5 million.

COMSTOCK RESOURCES, INC.

Capital expenditures. Our 2024 capital expenditures included the acquisition of 189,000 net acres in our Western Haynesville area from an unaffiliated third party for $50.0 million. Our capital expenditures are summarized in the following table:


	Nine Months Ended September 30,
	2025			2024
	(In thousands)
Acquisitions:
Unproved property	$	36,557		$	87,938
Exploration and development:
Development leasehold costs		9,946			12,153
Exploratory drilling and completion costs		345,319			215,992
Development drilling and completion costs		415,423			411,315
Other development costs		14,380			22,175
Asset retirement obligations		(21	)		70
Total exploration and development		821,604			749,643
Other property and equipment		163,170			48,445
Total capital expenditures	$	984,774		$	798,088
Change in accrued capital expenditures and other		(889	)		19,507
Prepaid drilling costs		(5,438	)		(28,989	)
Change in asset retirement obligations		(57	)		(69	)
Total cash capital expenditures	$	978,390		$	788,537

We drilled 36 (31.8 net) wells and completed 36 (30.9 net) Haynesville and Bossier shale operated wells during the first nine months of 2025. We currently expect to spend an additional $250 million to $350 million in the remaining three months of 2025 on drilling, completion, infrastructure and other activity.

Liquidity and Capital Resources

As of September 30, 2025, we had $939.2 million of liquidity, comprised of $920 million of unused borrowing capacity under our bank credit facility and $19.2 million of cash and cash equivalents on hand. Our short and long-term capital requirements consist primarily of funding our development and exploration activities, acquisitions, payments of contractual obligations and debt service.

We expect to fund our future development and exploration activities with future operating cash flow and borrowings under our bank credit facility. The timing of most of our future capital expenditures is discretionary because of our limited number of material long-term capital expenditure commitments. Consequently, we have a significant degree of flexibility to adjust the level of our capital expenditures as circumstances warrant. We believe that our cash provided by operations and borrowings available under our bank credit facility will be sufficient to satisfy our foreseeable liquidity needs and capital expenditure requirements for at least the next twelve months. If our plans or assumptions change or our assumptions prove to be inaccurate, we may be required to seek additional capital, including debt or equity financing. We cannot provide any assurance that we will be able to obtain such capital, or if such capital is available, that we will be able to obtain it on acceptable terms.

We do not have a specific acquisition budget for the remainder of 2025 because the timing and size of acquisitions are unpredictable. We intend to use our cash flows from operations, borrowings under our bank credit facility, or other debt or equity financing to the extent available, to finance such acquisitions. The availability and attractiveness of these sources of financing will depend upon a number of factors, some of which will relate to our financial condition and performance and some of which will be beyond our control, such as prevailing interest rates, natural gas and oil prices and other market conditions. Lack of access to the debt or equity markets due to general economic conditions could impede our ability to complete acquisitions.

As of September 30, 2025, we had $580.0 million outstanding under our bank credit facility. Aggregate commitments under our bank credit facility are $1.5 billion, which matures on November 15, 2027. Borrowings under our bank credit facility are subject to a borrowing base that is currently set at $2.0 billion. The borrowing base is re-determined on a semi-annual basis and upon the occurrence of certain other events. Borrowings under our bank credit facility are secured by substantially all of our assets and those of our subsidiaries and bear interest at our option at either adjusted SOFR plus 2.25% to 3.25% or an alternate base rate plus 1.25% to 2.25%, in each case depending on the utilization of the borrowing base. We also pay a commitment fee of 0.375% to 0.5%, which is dependent on the utilization of the borrowing base. Our bank credit facility places certain restrictions upon our and our subsidiaries' ability to, among other things, incur additional indebtedness, pay cash dividends, repurchase common stock, make certain loans, investments and

COMSTOCK RESOURCES, INC.

divestitures and redeem the senior notes. The only financial covenants are the maintenance of a leverage ratio of less than 3.5 to 1.0, and an adjusted current ratio of at least 1.0 to 1.0. We were in compliance with the covenants as of September 30, 2025.

On October 10, 2025, we entered into an agreement with an unaffiliated third party to sell certain producing wells and undeveloped leasehold acreage in East Texas for $430 million in cash, subject to adjustment and customary closing conditions. The sale is expected to close in the fourth quarter of 2025 and has an effective date of October 1, 2025. We intend to use the net proceeds from the divestiture to reduce long-term debt.

Federal and State Taxation

At September 30, 2025, we had $743.0 million in U.S. federal net operating loss ("NOL") carryforwards and $1.8 billion in certain state NOL carryforwards. As a result of the change of control in August 2018, our ability to use NOLs to reduce taxable income is limited. If we do not generate a sufficient level of taxable income prior to the expiration of the pre-2018 NOL carryforward periods, then we will lose the ability to apply those NOLs as offsets to future taxable income. We estimate that $740.6 million of the U.S. federal NOL carryforwards and $1.2 billion of the estimated state NOL carryforwards will expire unused.

Our federal income tax returns for the years subsequent to December 31, 2020 remain subject to examination. Our income tax returns in major state income tax jurisdictions remain subject to examination for various periods subsequent to December 31, 2021. Currently, we are under examination with the United States Internal Revenue Service and the state of Louisiana and believe that our significant filing positions and deductions will be sustained under audit or the final resolution will not have a material effect on the consolidated financial statements. Therefore, we have not established any significant reserves for uncertain tax positions.

In July 2025, the One Big Beautiful Bill Act ("OBBBA") was signed into United States federal law. We expect to benefit from certain provisions contained in the OBBBA, including increased interest expense deductions and bonus depreciation and have included these expected benefits in our income tax provision for the three and nine months ended September 30, 2025.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Natural Gas and Oil Prices

Our financial condition, results of operations and capital resources are highly dependent upon the prevailing market prices of natural gas and oil. These commodity prices are subject to wide fluctuations and market uncertainties due to a variety of factors, some of which are beyond our control. Factors influencing natural gas and oil prices include the level of global demand for oil, the foreign supply of natural gas and oil, the effect of the war in Ukraine and the geopolitical response to Russia's invasion, the establishment of and compliance with production quotas by oil exporting countries, weather conditions that determine the demand for natural gas, the price and availability of alternative fuels and overall economic conditions. It is impossible to predict future natural gas and oil prices with any degree of certainty. Sustained weakness in natural gas and oil prices may adversely affect our financial condition and results of operations and may also reduce the amount of natural gas and oil reserves that we can produce economically. Any reduction in our natural gas and oil reserves, including reductions due to price fluctuations, can have an adverse effect on our ability to obtain capital for our exploration and development activities. Similarly, any improvements in natural gas and oil prices can have a favorable impact on our financial condition, results of operations and capital resources.

As of September 30, 2025, we had natural gas price swaps to hedge approximately 50.1 Bcf of our 2025 natural gas production at an average price of $3.48 per MMBtu and approximately 116.8 Bcf of our 2026 production at an average price of $3.51 per MMBtu. We also had natural gas collars to hedge approximately 13.8 Bcf of our 2025 natural gas production at an average ceiling price of $3.80 and an average floor price of $3.50 and 167.9 Bcf of our 2026 production at an average ceiling price of $4.35 and an average floor price of $3.50. None of our derivative contracts have margin requirements or collateral provisions that could require funding prior to the scheduled cash settlement date.

An increase of 10% in the market price of natural gas on September 30, 2025 would decrease the fair value of our natural gas price swaps and collars by approximately $91.7 million. A decrease of 10% in the market price of natural gas on September 30, 2025 would increase the fair value of our natural gas price swaps and collars by approximately $91.5 million. The impact of hypothetical changes in market prices of natural gas on our natural gas derivative financial instruments does not include the offsetting impact that the same hypothetical changes in market prices of natural gas may have on our physical sales of natural gas. Since our outstanding natural gas derivative financial instruments hedge only a portion of our forecasted physical gas production, a positive or negative impact to the fair value of our natural gas derivative financial instruments would be partially offset by our physical sales of natural gas.

COMSTOCK RESOURCES, INC.

Interest Rates

At September 30, 2025, we had approximately $3.2 billion principal amount of long-term debt outstanding. $965.0 million of our long-term debt bear interest at a fixed rate of 5.875% and $1.62 billion of our long-term debt bear interest at a fixed rate of 6.75%. As of September 30, 2025, the fair market value of the 5.875% senior notes due in 2030 and the 6.75% senior notes due in 2029 was $921.6 million and $1.61 billion, respectively, based on the market price of approximately 96% and 99%, respectively, of the face amount of such debt. At September 30, 2025, we had $580.0 million outstanding under our bank credit facility, which is subject to variable rates of interest that are tied to SOFR or the corporate base rate, at our option. Any increase in these interest rates would have an adverse impact on our results of operations and cash flow.

ITEM 4. CONTROLS AND PROCEDURES

As of September 30, 2025, we carried out an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures were effective as of September 30, 2025 to provide reasonable assurance that information required to be disclosed by us in the reports filed or submitted by us under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and to provide reasonable assurance that information required to be disclosed by us is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. There were no changes in our internal controls over financial reporting (as such term is defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) that occurred during the three months ended September 30, 2025 that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

PART II — OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we are involved in certain litigation that arises in the normal course of its operations. We record a loss contingency for these matters when it is probable that a liability has been incurred and the amount of the loss can be reasonably estimated. We do not believe the resolution of these matters will have a material effect on our financial position, results of operations or cash flows and no material amounts are accrued relative to these matters at September 30, 2025 or 2024.

ITEM 1A. RISK FACTORS

We are subject to various risks and uncertainties in the course of our business. For a discussion of such risks and uncertainties, please see "Item 1A. Risk Factors" in the Annual Report. There have been no material changes to the Risk Factors we have disclosed in the Annual Report.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

During the three months ended September 30, 2025, none of our directors or officers adopted or terminated a "Rule 10b5-1 trading arrangement" or "non-Rule 10b5-1 trading arrangement," as those terms are defined in Regulation S-K, Item 408(a).

COMSTOCK RESOURCES, INC.

ITEM 6. EXHIBITS


Exhibit No.		Description
3.1		Second Amended and Restated Articles of Incorporation of the Company (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K dated August 13, 2018).
3.2		Amendment to Second Amended and Restated Articles of Incorporation of the Company dated July 16, 2019 (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K dated July 15, 2019).
3.3		Amended and Restated Bylaws (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K dated August 21, 2014).
3.4		First Amendment to Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.1 to our Current Report on Form 8-K dated August 17, 2018).
3.5		Amendment No. 2 to the Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to our Current Report on Form 8-K dated July 15, 2019).
31.1*		Section 302 Certification of the Chief Executive Officer.
31.2*		Section 302 Certification of the Chief Financial Officer.
32.1†		Certification for the Chief Executive Officer as required by Section 906 of the Sarbanes-Oxley Act of 2002.
32.2†		Certification for the Chief Financial Officer as required by Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*		Inline XBRL Instance Document
101.SCH*		Inline XBRL Taxonomy Extension Schema with Embedded Linkbase Documents
104*		Cover Page Interactive Data File (embedded within the Inline XBRL document)

_____________________________

* Filed herewith.

† Furnished herewith.

COMSTOCK RESOURCES, INC.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	COMSTOCK RESOURCES, INC.

Date: November 4, 2025	/s/ M. JAY ALLISON
	M. Jay Allison, Chairman and Chief Executive Officer
	(Principal Executive Officer, Duly Authorized Officer)

Date: November 4, 2025	/s/ ROLAND O. BURNS
	Roland O. Burns, President, Chief Financial Officer and Secretary
	(Principal Financial and Accounting Officer)