Frontierby eninvs

Language: EN · RU

← Region

Comstock Resources USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Natural gas

Geography: United States (Haynesville Shale)

COMM_CRK

Price chart

13.52 USDDay 2.66%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
13.52 USD · 2.66%
Market cap
3.9 bn USD

Growth

Δ revenue y/y
14.5%
Δ EBITDA y/y
7.6%

Multiples

P/E (LTM)
6.3x
3y avg: 14.3x
P/B (FY)
1.5x
P/E (ann.)
9.1x
EV/EBITDA (LTM)
5.3x
3y avg: 6.8x
EV/EBITDA (ann.)
5.5x

Cash return

Dividend yield
—
FCF yield (LTM)
-11.5%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
-34.0%
↓ details

Liquidity

Daily turnover (listing)
25.2 mln USD

Shares: yahoo_fundamentals_timeseries/CRK

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 1 / Warn: 12 / Err: 3 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 3
2023-09-30 Q3⚠Warn 1
2023-12-31 FY⚠Warn 1
2023-12-31 Q4✓OK
2024-03-31 Q1✗Errors 2Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2024-12-31 Q4⚠Warn 1
2025-03-31 Q1✗Errors 1Warn 2
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
2025-12-31 Q4⚠Warn 1
2026-03-31 Q1✗Errors 1Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK587.4
y/y 14.5%
174.9
y/y 38.6%
141.5
y/y -15.7%
316.4
y/y 7.6%
107.5
y/y —
272.0-415.87239.7
y/y 9.7%
2757.5
y/y 30.0%
15.9%2976.1Link
2025-12-31Q4 2025 (3M)OK787.3
y/y 114.3%
380.0
y/y 19688.9%
157.5
y/y -22.1%
537.5
y/y 168.5%
280.9
y/y 583.3%
224.2-365.57007.1
y/y 9.8%
2646.8
y/y 18.1%
15.8%2832.1Link
2025-09-30Q3 2025 (3M)OK449.9
y/y 47.7%
50.2
y/y —
157.4
y/y -24.5%
207.6
y/y 41.2%
111.1
y/y —
153.1-341.56841.0
y/y 8.4%
2360.3
y/y 2.8%
6.4%3155.1Link
2025-06-30Q2 2025 (3M)OK470.3
y/y 90.5%
89.4
y/y —
158.4
y/y -18.5%
247.8
y/y 143.6%
124.8
y/y —
347.6-344.36694.9
y/y 5.9%
2243.6
y/y -3.3%
22.9%3040.5Link
2025-03-31Q1 2025 (3M)OK512.9
y/y 52.7%
126.2
y/y —
167.9
y/y -12.0%
294.1
y/y 65.3%
-121.3
y/y —
174.7-298.06601.5
y/y 4.5%
2121.5
y/y -13.3%
-22.2%3064.4Link
2024-12-31Q4 2024 (3M)OK367.4
y/y -10.5%
-1.9
y/y -103.8%
202.1
y/y -38.0%
200.2
y/y -46.8%
-58.1
y/y -154.0%
267.1-280.06382.1
y/y 2.1%
2241.0
y/y -5.0%
-10.1%2981.2Link
2024-09-30Q3 2024 (3M)OK304.5
y/y -19.2%
-61.3
y/y -229.8%
208.3
y/y 40.6%
147.0
y/y -24.8%
-28.9
y/y -296.3%
98.2-229.36313.0
y/y 4.7%
2295.3
y/y 0.5%
-1.7%2970.8Link
2024-06-30Q2 2024 (3M)OK246.8
y/y -14.4%
-92.5
y/y —
194.2
y/y —
101.7
y/y —
-126.3
y/y —
83.6-236.76324.5
y/y 8.4%
2320.3
y/y 0.9%
-21.2%2871.7Link
2024-03-31Q1 2024 (3M)OK335.8
y/y -31.4%
-12.8
y/y -108.8%
190.7
y/y 42.3%
177.8
y/y -36.4%
-16.3
y/y -112.1%
171.5-351.56317.2
y/y 10.8%
2446.0
y/y 2.8%
-2.7%2730.2Link
2023-12-31Q4 2023 (3M)OK410.7
y/y —
50.8
y/y —
325.7
y/y —
376.5
y/y —
107.6
y/y —
228.2-336.26253.6
y/y —
2358.4
y/y —
9.1%2647.5Link
2023-09-30Q3 2023 (3M)OK376.7
y/y —
47.3
y/y —
148.2
y/y —
195.5
y/y —
14.7
y/y —
70.8-345.16031.1
y/y —
2282.8
y/y —
0.9%2536.3Link
2023-06-30Q2 2023 (3M)OK288.2
y/y —
-17.1
y/y —
0.0
y/y —
-17.1
y/y —
-45.7
y/y —
331.5-372.95836.7
y/y —
2300.2
y/y —
-7.8%2244.2Link
2023-03-31Q1 2023 (3M)OK489.6
y/y —
145.6
y/y —
134.0
y/y —
279.6
y/y —
134.5
y/y —
386.4-371.05700.9
y/y —
2380.2
y/y —
—2159.8Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Oil and Gas E and P

Proved reserves
7 005 310 mln cfe
2025
Reserve life (R/P)
20.6 yrs
reserves ÷ annual output
Annual production
339 166 mln cfe
2025

Production, mln cfe

225 8392019459 8832020372 4742021368 1522022384 2412023403 6622024339 166202597 9192026

Proved reserves

YearReserves, mln cfe
20257 005 310
20243 764 080
20234 943 520
20226 700 860
20216 121 840
20205 628 900
20195 442 000

Production

YearProduction, mln cfeper day
202697 919 *268 271 233
2025339 166
−16.0%		929 221 918
2024403 662
+5.1%		1 105 923 288
2023384 241
+4.4%		1 052 715 068
2022368 152
−1.2%		1 008 635 616
2021372 474
−19.0%		1 020 476 712
2020459 883
+103.6%		1 259 953 425
2019225 839618 736 986

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02004006008002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-100%0%100%200%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-200-10001002003002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

01 0002 0003 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Henry Hub Gas

Current 3spot vs LTM -11%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -34.0%

Main driver: Henry Hub Gas -11% vs LTM; revenue ×0.91 vs costs ×1.04; EBITDA 1 310→1 042; at 5.3× EV/EBITDA → -34%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Henry Hub Gas (rev)+96%3.153.533.09-11%-12%
Pipeline Transportation of Crude Oil (cost)-5%353.74350.66347.96+1%-1%
WTI Crude Oil (rev)+4%89.7365.1476.10+38%+17%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue2 297
LTM EBITDA1 310
LTM cash costs (revenue − EBITDA)988
2 · Revenue projection
Revenue multiplier — spot×0.912 (-9%)
= Spot revenue2 095
Revenue multiplier — 3y price×0.887 (-11%)
= 3-year-price revenue2 039
3 · Costs projection
Cost multiplier — spot×1.038 (+4%)
= Spot cash costs1 026
Cost multiplier — 3y price×1.038 (+4%)
= 3-year-price cash costs1 025
4 · EBITDA projection (revenue − costs)
= Spot EBITDA1 070
= 3-year-price EBITDA1 014
Conservative EBITDA = min(spot, avg)1 042
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)5.3x
Target EV = EV/EBITDA × conservative EBITDA5 572
Net debt2 976
Target market cap = EV − net debt2 596
Current market cap3 933

Upside = target market cap ÷ current − 1 = -34.0%

Life of mine: 16 yrs

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q2288356-18.9%-17114-115.0%
2023 Q3377414-8.9%195139+40.3%
2023 Q4411436-5.6%236188+25.4%
2024 Q1336308+9.0%17884+111.0%
2024 Q2247328-24.6%102117-13.3%
2024 Q3304309-1.5%147140+4.9%
2024 Q4367400-8.2%200237-15.6%
2025 Q1513491+4.5%294330-10.8%
2025 Q2470442+6.4%248265-6.6%
2025 Q3450405+11.0%208209-0.6%
2025 Q4790537+47.2%538319+68.7%
2026 Q1587528+11.3%316288+9.8%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 6.0x · target 3-yr avg 5.3x · LTM avg 8.3x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2023-11-300.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2023-08-310.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2023-05-310.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2023-02-280.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)
2022-11-300.125 USDEx-dividend: 0.125 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)