| (State or other jurisdiction incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) | ||||||
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
| COMSTOCK RESOURCES, INC. | ||||||||
| Dated: July 31, 2023 | By: | /s/ ROLAND O. BURNS | ||||||
| Roland O. Burns | ||||||||
| President and Chief Financial Officer | ||||||||
![]() | 5300 Town and Country Blvd., Suite 500 | ||||
| Frisco, Texas 75034 | |||||
| Telephone: (972) 668-8834 | |||||
| Contact: Ron Mills | |||||
| VP of Finance and Investor Relations | |||||
| Web Site: www.comstockresources.com | |||||
| NEWS RELEASE | |||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Natural gas sales | $ | 228,892 | $ | 858,838 | $ | 606,924 | $ | 1,381,795 | |||||||||||||||
| Oil sales | 860 | 2,504 | 2,802 | 4,388 | |||||||||||||||||||
| Total natural gas and oil sales | 229,752 | 861,342 | 609,726 | 1,386,183 | |||||||||||||||||||
| Gas services | 58,459 | 84,912 | 168,063 | 129,485 | |||||||||||||||||||
| Total revenues | 288,211 | 946,254 | 777,789 | 1,515,668 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Production and ad valorem taxes | 19,599 | 21,729 | 34,505 | 35,549 | |||||||||||||||||||
| Gathering and transportation | 45,395 | 36,964 | 90,969 | 69,057 | |||||||||||||||||||
| Lease operating | 34,031 | 25,079 | 68,861 | 51,265 | |||||||||||||||||||
| Exploration | — | 2,342 | 1,775 | 3,363 | |||||||||||||||||||
| Depreciation, depletion and amortization | 140,177 | 119,201 | 274,160 | 225,929 | |||||||||||||||||||
| Gas services | 55,390 | 82,778 | 156,685 | 123,453 | |||||||||||||||||||
| General and administrative | 10,038 | 9,063 | 22,406 | 17,286 | |||||||||||||||||||
| Loss (gain) on sale of assets | 648 | (19) | (125) | (21) | |||||||||||||||||||
| Total operating expenses | 305,278 | 297,137 | 649,236 | 525,881 | |||||||||||||||||||
| Operating income (loss) | (17,067) | 649,117 | 128,553 | 989,787 | |||||||||||||||||||
| Other income (expenses): | |||||||||||||||||||||||
| Gain (loss) from derivative financial instruments | (4,495) | (72,826) | 61,914 | (510,319) | |||||||||||||||||||
| Other income | 598 | 182 | 1,058 | 450 | |||||||||||||||||||
| Interest expense | (39,188) | (44,320) | (77,458) | (90,811) | |||||||||||||||||||
| Loss on early retirement of debt | — | (46,840) | — | (46,840) | |||||||||||||||||||
| Total other expenses | (43,085) | (163,804) | (14,486) | (647,520) | |||||||||||||||||||
| Income (loss) before income taxes | (60,152) | 485,313 | 114,067 | 342,267 | |||||||||||||||||||
| (Provision for) benefit from income taxes | 14,446 | (108,422) | (25,270) | (76,800) | |||||||||||||||||||
| Net income (loss) | (45,706) | 376,891 | 88,797 | 265,467 | |||||||||||||||||||
| Preferred stock dividends | — | (4,363) | — | (8,678) | |||||||||||||||||||
| Net income (loss) available to common stockholders | $ | (45,706) | $ | 372,528 | $ | 88,797 | $ | 256,789 | |||||||||||||||
| Net income (loss) per share: | |||||||||||||||||||||||
| Basic | $ | (0.17) | $ | 1.60 | $ | 0.32 | $ | 1.10 | |||||||||||||||
| Diluted | $ | (0.17) | $ | 1.36 | $ | 0.32 | $ | 0.96 | |||||||||||||||
| Weighted average shares outstanding: | |||||||||||||||||||||||
| Basic | 276,669 | 232,045 | 276,610 | 232,011 | |||||||||||||||||||
| Diluted | 276,669 | 277,614 | 276,610 | 277,485 | |||||||||||||||||||
| Dividends per share | $ | 0.125 | $ | — | $ | 0.25 | $ | — | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Natural gas production (MMcf) | 126,307 | 123,950 | 253,374 | 238,856 | |||||||||||||||||||
| Oil production (Mbbls) | 13 | 24 | 40 | 45 | |||||||||||||||||||
| Total production (MMcfe) | 126,386 | 124,092 | 253,612 | 239,127 | |||||||||||||||||||
| Natural gas sales | $ | 228,892 | $ | 858,838 | $ | 606,924 | $ | 1,381,795 | |||||||||||||||
Natural gas hedging settlements (1) | 55,494 | (257,363) | 65,877 | (374,549) | |||||||||||||||||||
| Total natural gas including hedging | 284,386 | 601,475 | 672,801 | 1,007,246 | |||||||||||||||||||
| Oil sales | 860 | 2,504 | 2,802 | 4,388 | |||||||||||||||||||
| Total natural gas and oil sales including hedging | $ | 285,246 | $ | 603,979 | $ | 675,603 | $ | 1,011,634 | |||||||||||||||
| Average natural gas price (per Mcf) | $ | 1.81 | $ | 6.93 | $ | 2.40 | $ | 5.79 | |||||||||||||||
| Average natural gas price including hedging (per Mcf) | $ | 2.25 | $ | 4.85 | $ | 2.66 | $ | 4.22 | |||||||||||||||
| Average oil price (per barrel) | $ | 66.15 | $ | 104.33 | $ | 70.05 | $ | 97.51 | |||||||||||||||
| Average price (per Mcfe) | $ | 1.82 | $ | 6.94 | $ | 2.40 | $ | 5.80 | |||||||||||||||
| Average price including hedging (per Mcfe) | $ | 2.26 | $ | 4.87 | $ | 2.66 | $ | 4.23 | |||||||||||||||
| Production and ad valorem taxes | $ | 19,599 | $ | 21,729 | $ | 34,505 | $ | 35,549 | |||||||||||||||
| Gathering and transportation | 45,395 | 36,964 | 90,969 | 69,057 | |||||||||||||||||||
| Lease operating | 34,031 | 25,079 | 68,861 | 51,265 | |||||||||||||||||||
Cash general and administrative (2) | 7,733 | 7,482 | 18,054 | 14,210 | |||||||||||||||||||
| Total production costs | $ | 106,758 | $ | 91,254 | $ | 212,389 | $ | 170,081 | |||||||||||||||
| Production and ad valorem taxes (per Mcfe) | $ | 0.15 | $ | 0.18 | $ | 0.14 | $ | 0.15 | |||||||||||||||
| Gathering and transportation (per Mcfe) | 0.36 | 0.30 | 0.36 | 0.29 | |||||||||||||||||||
| Lease operating (per Mcfe) | 0.27 | 0.20 | 0.27 | 0.21 | |||||||||||||||||||
| Cash general and administrative (per Mcfe) | 0.06 | 0.06 | 0.07 | 0.06 | |||||||||||||||||||
| Total production costs (per Mcfe) | $ | 0.84 | $ | 0.74 | $ | 0.84 | $ | 0.71 | |||||||||||||||
| Unhedged operating margin | 54% | 89% | 65% | 88% | |||||||||||||||||||
| Hedged operating margin | 63% | 85% | 69% | 83% | |||||||||||||||||||
| Gas services revenue | $ | 58,459 | $ | 84,912 | $ | 168,063 | $ | 129,485 | |||||||||||||||
| Gas services expenses | 55,390 | 82,778 | 156,685 | 123,453 | |||||||||||||||||||
| Gas services margin | 3,069 | 2,134 | 11,378 | 6,032 | |||||||||||||||||||
| Natural Gas and Oil Capital Expenditures: | |||||||||||||||||||||||
| Proved property acquisitions | $ | — | $ | (69) | $ | — | $ | 205 | |||||||||||||||
| Unproved property acquisitions | 15,953 | 21,551 | 56,648 | 25,182 | |||||||||||||||||||
| Total natural gas and oil properties acquisitions | $ | 15,953 | $ | 21,482 | $ | 56,648 | $ | 25,387 | |||||||||||||||
| Exploration and Development: | |||||||||||||||||||||||
| Development leasehold | $ | 4,975 | $ | 655 | $ | 13,718 | $ | 5,287 | |||||||||||||||
| Exploratory drilling and completion | 74,622 | 18,840 | 104,312 | 30,397 | |||||||||||||||||||
| Development drilling and completion | 231,038 | 225,371 | 511,214 | 414,419 | |||||||||||||||||||
| Other development costs | 11,353 | 18,325 | 17,450 | 36,937 | |||||||||||||||||||
| Total exploration and development capital expenditures | $ | 321,988 | $ | 263,191 | $ | 646,694 | $ | 487,040 | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS: | |||||||||||||||||||||||
| Net income (loss) available to common stockholders | $ | (45,706) | $ | 372,528 | $ | 88,797 | $ | 256,789 | |||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | 59,989 | (184,537) | 3,963 | 135,770 | |||||||||||||||||||
| Loss on early retirement of debt | — | 46,840 | — | 46,840 | |||||||||||||||||||
| Non-cash interest amortization from adjusting debt assumed in acquisition to fair value | — | 1,414 | — | 4,174 | |||||||||||||||||||
| Exploration expense | — | 2,342 | 1,775 | 3,363 | |||||||||||||||||||
| Loss (gain) on sale of assets | 648 | (19) | (125) | (21) | |||||||||||||||||||
| Adjustment to (provision for) benefit from income taxes | (13,892) | 35,050 | (1,364) | (37,539) | |||||||||||||||||||
Adjusted net income available to common stockholders (1) | $ | 1,039 | $ | 273,618 | $ | 93,046 | $ | 409,376 | |||||||||||||||
Adjusted net income available to common stockholders per share (2) | $ | — | $ | 1.00 | $ | 0.33 | $ | 1.50 | |||||||||||||||
| Diluted shares outstanding | 276,669 | 277,614 | 276,610 | 277,484 | |||||||||||||||||||
| ADJUSTED EBITDAX: | |||||||||||||||||||||||
| Net income (loss) | $ | (45,706) | $ | 376,891 | $ | 88,797 | $ | 265,467 | |||||||||||||||
| Interest expense | 39,188 | 44,320 | 77,458 | 90,811 | |||||||||||||||||||
| Income taxes | (14,446) | 108,422 | 25,270 | 76,800 | |||||||||||||||||||
| Depreciation, depletion, and amortization | 140,177 | 119,201 | 274,160 | 225,929 | |||||||||||||||||||
| Exploration | — | 2,342 | 1,775 | 3,363 | |||||||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | 59,989 | (184,537) | 3,963 | 135,770 | |||||||||||||||||||
| Stock-based compensation | 2,305 | 1,581 | 4,351 | 3,076 | |||||||||||||||||||
| Loss on early extinguishment of debt | — | 46,840 | — | 46,840 | |||||||||||||||||||
| Loss (gain) on sale of assets | 648 | (19) | (125) | (21) | |||||||||||||||||||
Total Adjusted EBITDAX (3) | $ | 182,155 | $ | 515,041 | $ | 475,649 | $ | 848,035 | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
OPERATING CASH FLOW(1): | |||||||||||||||||||||||
| Net income (loss) | $ | (45,706) | $ | 376,891 | $ | 88,797 | $ | 265,467 | |||||||||||||||
| Reconciling items: | |||||||||||||||||||||||
| Unrealized (gain) loss from derivative financial instruments | 59,989 | (184,537) | 3,963 | 135,770 | |||||||||||||||||||
| Deferred income taxes (benefit) | (13,910) | 95,117 | 25,270 | 70,329 | |||||||||||||||||||
| Depreciation, depletion and amortization | 140,177 | 119,201 | 274,160 | 225,929 | |||||||||||||||||||
| Loss on early retirement of debt | — | 46,840 | — | 46,840 | |||||||||||||||||||
| Amortization of debt discount and issuance costs | 1,994 | 2,873 | 3,991 | 7,098 | |||||||||||||||||||
| Stock-based compensation | 2,305 | 1,581 | 4,351 | 3,076 | |||||||||||||||||||
| Loss (gain) on sale of assets | 648 | (19) | (125) | (21) | |||||||||||||||||||
| Operating cash flow | $ | 145,497 | $ | 457,947 | $ | 400,407 | $ | 754,488 | |||||||||||||||
| (Increase) decrease in accounts receivable | 60,218 | (232,043) | 316,210 | (203,918) | |||||||||||||||||||
| (Increase) decrease in other current assets | 2,715 | (2,104) | 1,201 | 881 | |||||||||||||||||||
| Increase in accounts payable and accrued expenses | 123,080 | 187,116 | 56 | 145,083 | |||||||||||||||||||
| Net cash provided by operating activities | $ | 331,510 | $ | 410,916 | $ | 717,874 | $ | 696,534 | |||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
FREE CASH FLOW(2): | |||||||||||||||||||||||
| Operating cash flow | $ | 145,497 | $ | 457,947 | $ | 400,407 | $ | 754,488 | |||||||||||||||
| Less: | |||||||||||||||||||||||
| Exploration and development capital expenditures | (321,988) | (263,191) | (646,694) | (487,040) | |||||||||||||||||||
| Other capital expenditures | (6,970) | (18,057) | (11,513) | (18,079) | |||||||||||||||||||
| Preferred stock dividends | — | (4,363) | — | (8,678) | |||||||||||||||||||
| Free cash flow (deficit) from operations | $ | (183,461) | $ | 172,336 | $ | (257,800) | $ | 240,691 | |||||||||||||||
| Acquisitions of natural gas and oil properties | (15,953) | (21,482) | (56,648) | (25,387) | |||||||||||||||||||
| Proceeds from divestitures | 41,165 | 48 | 41,295 | 93 | |||||||||||||||||||
| Free cash flow (deficit) after acquisition and divestiture activity | $ | (158,249) | $ | 150,902 | $ | (273,153) | $ | 215,397 | |||||||||||||||
| June 30, 2023 | December 31, 2022 | ||||||||||
| ASSETS | |||||||||||
| Cash and cash equivalents | $ | 9,919 | $ | 54,652 | |||||||
| Accounts receivable | 193,917 | 510,127 | |||||||||
| Derivative financial instruments | 17,553 | 23,884 | |||||||||
| Other current assets | 60,777 | 56,324 | |||||||||
| Total current assets | 282,166 | 644,987 | |||||||||
| Property and equipment, net | 5,026,001 | 4,622,655 | |||||||||
| Goodwill | 335,897 | 335,897 | |||||||||
| Operating lease right-of-use assets | 192,670 | 90,716 | |||||||||
| $ | 5,836,734 | $ | 5,694,255 | ||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Accounts payable | $ | 552,315 | $ | 530,195 | |||||||
| Accrued costs | 132,057 | 183,111 | |||||||||
| Operating leases | 77,690 | 38,411 | |||||||||
| Derivative financial instruments | — | 4,420 | |||||||||
| Total current liabilities | 762,062 | 756,137 | |||||||||
| Long-term debt | 2,176,418 | 2,152,571 | |||||||||
| Deferred income taxes | 451,004 | 425,734 | |||||||||
| Derivative financial instruments | 2,052 | — | |||||||||
| Long-term operating leases | 115,048 | 52,385 | |||||||||
| Asset retirement obligation | 29,964 | 29,114 | |||||||||
| Total liabilities | 3,536,548 | 3,415,941 | |||||||||
| Stockholders' Equity: | |||||||||||
| Common stock | 139,246 | 138,759 | |||||||||
| Additional paid-in capital | 1,255,382 | 1,253,417 | |||||||||
| Accumulated earnings | 905,558 | 886,138 | |||||||||
| Total stockholders' equity | 2,300,186 | 2,278,314 | |||||||||
| $ | 5,836,734 | $ | 5,694,255 | ||||||||