Comstock Resources, Inc. (CRK) Cash Flow Statement
Where CRK’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $899.6M +45.0% vs 2024
- Capital expenditures
- $1.35B 70.0% of revenue
- Free cash flow
- −$449.7M −23.3% margin
- Returned to shareholders
- —
- Change in cash
- $17.1M cash at year-end $23.9M
Cash from operations
$899.6M
Capital expenditures
−$1.35B
Acquisitions & other
+$433.9M
Net borrowing (repayment)
−$155.0M
Other financing
+$187.9M
Change in cash
$17.1M
Drawn to scale: where the cash came from and how it was used. Hover for values.
CRK operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
CRK cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$23.7M2016 | $899.6M2025 | — | |
| Capital expenditures | $57.4M2016 | $1.35B2025 | +42.0%/yr | |
| Free cash flow | −$81.2M2016 | −$449.7M2025 | — | |
| Free cash flow margin | −46.2%2016 | −23.3%2025 | +22.9 pts | |
| Operating cash flow / net income | 4.662019 | 2.142025 | −2.52 | |
| Stock-based compensation | $4.7M2016 | $21.2M2025 | +18.3%/yr | |
| Dividends paid | $02016 | $02025 | — | |
| Share buybacks (net) | $313,0002016 | $02025 | −100.0% | |
| Capex / revenue | 32.7%2016 | 70.0%2025 | +37.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CRK cash flow by activity
OperatingInvestingFinancingChange in cash
CRK net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
CRK cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $420.2M | −$218.8M | $211.9M | $1.14B | −$241.7M | −$52.4M | $96.9M | −$28.6M | −$111.4M | −$135.1M |
| Depreciation & amortization | $641.2M | $795.4M | $607.9M | $489.4M | $1.12B | $363.5M | $248.0M | $122.0M | $123.6M | $141.5M |
| Stock-based compensation | $21.2M | $15.3M | $9.9M | $6.6M | $6.8M | $6.5M | $4.0M | $4.9M | $5.9M | $4.7M |
| Change in working capital | $38.3M | −$54.9M | $242.3M | −$23.4M | −$49.2M | $54.5M | $28.5M | −$18.4M | $63.0M | −$15.5M |
| Other non-cash items | −$221.3M | $83.3M | −$55.2M | $84.9M | $18.1M | $203.7M | $73.8M | $108.2M | $93.6M | −$19.2M |
| Cash from operating activities | $899.6M | $620.3M | $1.02B | $1.70B | $859.0M | $575.7M | $451.2M | $188.0M | $174.6M | −$23.7M |
| Investing activities | ||||||||||
| Capital expenditures | −$1.35B | −$1.10B | −$1.43B | −$1.07B | −$689.2M | −$509.7M | −$486.8M | −$319.9M | −$180.5M | −$57.4M |
| Investments (net) | — | −$1.08B | −$1.37B | −$1.10B | −$550.8M | −$511.2M | −$1.17B | — | −$179.0M | −$29.6M |
| Acquisitions & other investing | $433.9M | $1.10B | $1.37B | $1.07B | $689.2M | $509.7M | $486.8M | $108.1M | $180.5M | $57.4M |
| Cash from investing activities | −$915.4M | −$1.08B | −$1.42B | −$1.10B | −$550.8M | −$511.2M | −$1.17B | −$211.8M | −$179.0M | −$29.6M |
| Financing activities | ||||||||||
| Dividends paid | $0 | $0 | −$139.0M | −$50.7M | −$17.5M | −$25.6M | −$17.8M | −$17.8M | −$17.8M | $0 |
| Share repurchases & issuance (net) | $0 | $100.5M | −$1.9M | −$6.3M | −$1.4M | −$210.0M | $1.10B | −$5.1M | −$312,000 | −$313,000 |
| Net borrowing (repayment) | −$155.0M | $307.0M | $480.0M | −$519.8M | −$288.9M | −$23.1M | $791.4M | −$25.5M | −$25.5M | −$3.4M |
| Shares issued | $0 | $100.5M | $0 | $0 | $0 | $206.6M | $475.0M | $0 | $0 | $0 |
| Other financing | $187.9M | −$53.8M | $23.9M | $0 | $0 | −$692,000 | −$1.64B | $34.1M | $43.3M | −$11.1M |
| Cash from financing activities | $32.9M | $454.1M | $363.0M | −$576.7M | −$307.8M | −$52.8M | $714.9M | −$14.3M | −$310,000 | −$14.8M |
| Summary | ||||||||||
| Net change in cash | $17.1M | −$9.9M | −$38.0M | $24.0M | $391,000 | $11.7M | −$4.7M | −$38.1M | −$4.6M | −$68.1M |
| Cash at end of period | $23.9M | $6.8M | $16.7M | $54.7M | $30.7M | $30.3M | $18.5M | $23.2M | $61.3M | $65.9M |
| Free cash flow | −$449.7M | −$477.1M | −$408.2M | $630.6M | $169.8M | $66.0M | −$35.5M | −$131.9M | −$5.9M | −$81.2M |
| Free cash flow margin | −23.3% | −38.1% | −26.1% | 17.4% | 9.2% | 7.7% | −4.6% | −51.6% | −2.3% | −46.2% |
| Capex / revenue | 70.0% | 87.5% | 91.1% | 29.4% | 37.2% | 59.4% | 63.3% | 125.3% | 70.7% | 32.7% |
| Operating cash flow / net income | 2.14 | — | 4.80 | 1.49 | — | — | 4.66 | — | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $20.9M | $106.6M | $286.8M | $110.3M | $130.7M | −$115.4M | −$55.3M | −$25.7M | −$123.2M | −$14.5M | $108.4M | $14.7M |
| Depreciation & amortization | $167.4M | $141.5M | $157.5M | $157.4M | $158.4M | $167.9M | $202.1M | $208.3M | $194.2M | $190.7M | $185.6M | $148.2M |
| Stock-based compensation | $15.8M | $7.4M | $5.6M | $5.6M | $5.5M | $4.4M | $3.9M | $3.9M | $4.1M | $3.4M | $2.9M | $2.7M |
| Change in working capital | −$83.0M | $80.1M | $1.9M | −$37.3M | $137.9M | −$64.2M | $44.3M | −$54.1M | −$34.6M | −$10.5M | $21.3M | −$96.5M |
| Other non-cash items | $49.1M | −$63.7M | −$227.6M | −$83.0M | −$85.0M | $182.0M | $72.1M | −$34.3M | $43.1M | $2.4M | −$89.9M | $1.7M |
| Cash from operating activities | $170.2M | $272.0M | $224.2M | $153.1M | $347.6M | $174.7M | $267.1M | $98.2M | $83.6M | $171.5M | $228.2M | $70.8M |
| Investing activities | ||||||||||||
| Capital expenditures | −$431.9M | −$415.8M | −$365.5M | −$341.5M | −$344.1M | −$298.3M | −$280.0M | −$229.3M | −$236.7M | −$351.5M | −$336.2M | −$345.1M |
| Investments (net) | — | — | — | −$324.0M | −$341.0M | −$298.3M | −$297.0M | −$211.6M | −$227.5M | −$348.2M | −$355.6M | −$351.0M |
| Acquisitions & other investing | $23.9M | $12.7M | $472.3M | $405.5M | $344.1M | $298.3M | $280.0M | $229.3M | $236.7M | $351.5M | $336.2M | $345.1M |
| Cash from investing activities | −$408.0M | −$403.1M | $106.8M | −$260.0M | −$341.0M | −$298.3M | −$297.0M | −$211.6M | −$227.5M | −$348.2M | −$355.6M | −$351.0M |
| Financing activities | ||||||||||||
| Dividends paid | — | — | $0 | — | — | — | $0 | $0 | $0 | $0 | −$34.8M | −$34.8M |
| Share repurchases & issuance (net) | — | — | $0 | −$63,000 | −$8.3M | $0 | $100.5M | $3.4M | −$3.4M | — | — | — |
| Net borrowing (repayment) | $148.0M | $137.0M | −$320.0M | $105.0M | −$35.0M | $95.0M | $0 | $90.0M | — | — | — | $325.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $100.5M | $0 | $0 |
| Other financing | $120.0M | −$15.0M | −$6.3M | −$4.7M | $29.7M | $54.6M | −$77.5M | $14.6M | $160.1M | $66.0M | $159.0M | $0 |
| Cash from financing activities | $268.0M | $122.0M | −$326.3M | $100.2M | −$13.6M | $149.6M | $22.9M | $107.9M | $156.8M | $166.4M | $124.2M | $290.2M |
| Summary | ||||||||||||
| Net change in cash | $30.2M | −$9.1M | $4.7M | −$6.6M | −$7.0M | $26.1M | −$7.0M | −$5.5M | $12.8M | −$10.2M | −$3.2M | $9.9M |
| Cash at end of period | $45.0M | $14.8M | $23.9M | $19.2M | $25.9M | $32.9M | $6.8M | $13.8M | $19.3M | $6.4M | $16.7M | $19.8M |
| Free cash flow | −$261.7M | −$143.8M | −$141.2M | −$188.4M | $3.5M | −$123.5M | −$12.9M | −$131.1M | −$153.2M | −$179.9M | −$107.9M | −$274.3M |
| Free cash flow margin | −74.4% | −24.6% | −28.5% | −41.9% | 0.7% | −24.1% | −3.5% | −43.1% | −62.1% | −53.6% | −26.3% | −72.8% |
| Capex / revenue | 122.8% | 71.0% | 73.8% | 75.9% | 73.2% | 58.2% | 76.4% | 75.3% | 95.9% | 104.7% | 81.9% | 91.6% |
| Operating cash flow / net income | 8.14 | 2.55 | 0.78 | 1.39 | 2.66 | — | — | — | — | — | 2.11 | 4.81 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
CRK cash generation
In fiscal 2025 (ended December 31, 2025), Comstock Resources generated $899.6 million of cash from operations (up 45.0%) and spent $1.3 billion on capital expenditures, leaving free cash flow of -$449.7 million, −23.3% of revenue. Cash and equivalents rose by $17.1 million over the year.
Related: CRK income statement, CRK balance sheet. See the CRK stock overview for the latest quote and news.
CRK cash flow FAQ
What is Comstock Resources's free cash flow?
Comstock Resources's free cash flow was -$449.7 million in fiscal 2025: $899.6 million of operating cash flow minus $1.3 billion of capital expenditures It was -$477.1 million a year earlier..
How much cash does Comstock Resources generate from operations?
Comstock Resources generated $899.6 million of cash from operating activities in fiscal 2025, 2.14 times its net income of $420.2 million.
How much does Comstock Resources spend on capital expenditures?
Comstock Resources spent $1.3 billion on capital expenditures in fiscal 2025, 70.0% of revenue, compared with $1.1 billion the year before.