COMSTOCK RESOURCES INCCRK

Market cap

$7.1B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Cash and cash equivalents	2	8	4	3	2	134	66	61	23	19	30	31	55	17	7
Natural gas and oil sales and gas services	29	47	36	36	33	15	19	27	88	120	125	217	415	167	145
Joint interest operations	16	7	6	16	16	4	3	12	9	25	15	30	77	49	24
From affiliates	-	-	-	-	-	-	-	-	-	-	-	-	-	16	5
Derivative Asset, Current	-	-	12	1	-	1	-	1	15	75	9	5	24	127	5
Other current assets	5	3	7	2	10	2	2	3	14	10	15	15	56	87	98
Total current assets	136	113	77	57	61	156	90	303	159	290	200	319	645	461	284
Proved	2,575	3,476	3,780	3,781	4,282	4,332	3,797	2,632	1,682	4,078	4,647	4,756	5,843	7,127	8,054
Unproved	226	369	264	134	201	84	-	-	192	411	333	302	298	343	425
Other	18	18	19	18	20	20	20	19	4	7	7	7	26	62	150
Accumulated depreciation, depletion and amortization	1,003	1,353	1,593	1,867	2,305	3,397	3,018	2,043	211	486	902	1,058	1,545	2,148	2,941
Net property and equipment	1,816	2,510	2,470	2,067	2,198	1,038	799	608	1,668	4,009	4,085	4,007	4,623	5,385	5,688
Goodwill	-	-	-	-	-	-	-	-	350	336	336	336	336	336	336
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	-	4	3	7	91	72	74
Total assets	1,964	2,640	2,567	2,139	2,274	1,196	890	930	2,188	4,657	4,624	4,668	5,694	6,254	6,382
Accounts payable	123	94	86	102	117	57	45	126	139	253	259	315	530	523	422
Accrued expenses	21	86	47	91	45	38	40	42	68	137	133	135	183	134	146
Operating leases	-	-	-	-	-	-	-	-	-	2	2	2	38	24	36
Derivative financial instruments	-	-	-	-	-	-	6	-	-	0	47	182	4	-	9
Total current liabilities	155	187	139	195	162	96	92	168	207	392	442	634	756	681	613
Long-term debt	513	1,197	1,324	799	1,070	1,249	1,045	1,111	1,244	2,500	2,517	2,615	2,153	2,640	2,952
Deferred income taxes	-	-	-	-	-	-	-	-	-	-	201	197	426	470	345
Derivative financial instruments	-	-	-	-	-	-	-	-	-	4	2	4	-	-	67
Long-term operating leases	-	-	-	-	-	-	-	-	-	2	1	4	52	48	38
Reserve for future abandonment costs	-	14	18	15	15	20	16	10	5	18	19	26	29	31	34
Total liabilities	896	1,602	1,634	1,187	1,404	1,367	1,161	1,300	1,618	3,135	3,182	3,480	3,416	3,870	4,049
Common Stock, Value, Issued	24	24	24	24	23	24	7	8	53	95	116	116	139	139	146
Additional paid-in capital	-	-	-	-	-	-	-	-	-	909	1,095	1,100	1,253	1,261	1,366
Accumulated earnings	558	524	424	447	366	-681	-816	-927	64	139	55	-204	886	958	729
Total stockholders' equity attributable to Comstock	1,069	1,038	934	952	870	-171	-271	-369	570	1,143	1,267	1,013	2,278	2,383	2,334
Noncontrolling interest	-	-	-	-	-	-	-	-	-	-	-	-	-	25	93
Total stockholders' equity	-	-	-	-	-	-	-	-	-	-	-	-	-	2,383	2,334
Total liabilities and stockholders' equity	1,964	2,640	2,567	2,139	2,274	1,196	890	930	2,188	4,657	4,624	4,668	5,694	6,254	6,382