XML 22 R15.htm IDEA: XBRL DOCUMENT v3.25.1
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
3 Months Ended
Mar. 31, 2025
Accounting Policies [Abstract]  
Schedule of Other Current Assets

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

 

 

As of

 

 

March 31,
2025

 

 

December 31,
2024

 

 

(In thousands)

 

Prepaid drilling costs

 

$

58,405

 

 

$

58,136

 

Income tax receivable

 

 

28,813

 

 

 

28,813

 

Other receivables

 

 

3,728

 

 

 

4,140

 

Production tax refunds receivable

 

 

3,460

 

 

 

4,074

 

Prepaid expenses

 

 

2,655

 

 

 

2,361

 

Other

 

 

534

 

 

 

 

 

$

97,595

 

 

$

97,524

 

Capitalized Exploratory Well Costs

The changes in capitalized exploratory well costs are as follows:

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Beginning capitalized exploratory well costs

 

$

68,223

 

 

$

96,233

 

Additions to exploratory well costs pending the determination of proved reserves

 

 

100,107

 

 

 

106,456

 

Determined to have found proved reserves

 

 

 

 

 

(144,655

)

Ending capitalized exploratory well costs

 

$

168,330

 

 

$

58,034

 

Summary of Lease Cost Recognized

Lease costs recognized during the three months ended March 31, 2025 and 2024 were as follows:

 

Three Months Ended March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Operating lease cost included in general and administrative expense

 

$

424

 

 

$

419

 

Operating lease cost included in lease operating expense

 

 

517

 

 

 

521

 

Operating lease cost included in natural gas and oil properties

 

 

11,300

 

 

 

7,133

 

Variable lease cost (drilling rig costs included in natural gas and oil properties)

 

 

1,721

 

 

 

2,516

 

Short-term lease cost (drilling rig costs included in natural gas and oil properties)

 

 

5,388

 

 

 

11,272

 

 

$

19,350

 

 

$

21,861

 

Summary of Liabilities Under Contracts That Contain Operating Leases

As of March 31, 2025, expected future payments related to contracts that contain operating leases were as follows:

 

(In thousands)

 

April 1 to December 31, 2025

 

$

39,661

 

2026

 

 

46,907

 

2027

 

 

16,699

 

2028

 

 

2,635

 

2029

 

 

2

 

Total lease payments

 

 

105,904

 

Imputed interest

 

 

(8,163

)

Total lease liability

 

$

97,741

 

 

Summary of Accrued Costs

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

 

As of

 

 

March 31,
2025

 

 

December 31,
2024

 

 

(In thousands)

 

 

 

 

 

 

 

 

Accrued drilling costs

 

$

44,695

 

 

$

34,493

 

Accrued transportation costs

 

 

28,057

 

 

 

28,031

 

Accrued interest payable

 

 

22,047

 

 

 

64,041

 

Accrued income and other taxes

 

 

9,035

 

 

 

1,350

 

Accrued lease operating expenses

 

 

4,250

 

 

 

2,630

 

Accrued employee compensation

 

 

2,667

 

 

 

14,076

 

Other

 

 

2,480

 

 

 

1,552

 

 

$

113,231

 

 

$

146,173

 

Summary of Changes in Total Estimated Asset Retirement Obligation Liability The following table summarizes the changes in Comstock's total estimated liability for such obligations during the periods presented:

 

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Reserve for future abandonment costs at beginning of period

 

$

33,996

 

 

$

30,773

 

New wells placed on production

 

 

18

 

 

 

53

 

Liabilities settled

 

 

 

 

 

(13

)

Accretion expense

 

 

493

 

 

 

436

 

Reserve for future abandonment costs at end of period

 

$

34,507

 

 

$

31,249

 

Schedule of Natural Gas Price Derivative

The Company had the following natural gas price derivative financial instruments at March 31, 2025:

 

 

Future Production Period

 

Nine Months Ending
December 31, 2025

 

Year Ending
December 31, 2026

 

Total

Natural Gas Price Swap Contracts:

 

 

 

 

 

 

Volume (MMBtu)

 

149,875,000

 

116,800,000

 

266,675,000

Average Price per MMBtu

 

$3.48

 

$3.51

 

$3.49

Natural Gas Price Collar Contracts:

 

 

 

 

 

 

Volume (MMBtu)

 

41,250,000

 

167,900,000

 

209,150,000

Average Price per MMBtu:

 

 

 

 

 

 

Average Ceiling

 

$3.80

 

$4.35

 

$4.24

Average Floor

 

$3.50

 

$3.50

 

$3.50

Schedule of Derivative Instruments

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

 

 

 

 

As of

 

Type

 

Consolidated Balance Sheet Location

 

March 31,
2025

 

 

December 31,
2024

 

 

 

 

(In thousands)

 

Asset Derivative Financial Instruments:

 

 

 

 

 

 

Natural gas price derivatives

 

Derivative Financial Instruments – current

 

$

 

 

$

4,865

 

 

 

 

 

 

 

 

 

 

Liability Derivative Financial Instruments:

 

 

 

 

 

 

Natural gas price derivatives

 

Derivative Financial Instruments – current

 

$

263,796

 

 

$

8,940

 

Natural gas price derivatives

 

Derivative Financial Instruments – long-term

 

$

129,416

 

 

$

66,757

 

Schedule of Gains and Losses from Derivative Contracts

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
March 31,

 

Gain (loss) on Derivatives Recognized in Earnings

 

2025

 

 

2024

 

 

(In thousands)

 

Natural gas price derivatives

 

$

(330,339

)

 

$

39,307

 

 

$

(330,339

)

 

$

39,307

 

Consolidated Income Tax Benefit

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

 

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Deferred - Federal

 

$

(65,930

)

 

$

(4,995

)

Deferred - State

 

 

(77,346

)

 

 

(3,297

)

 

$

(143,276

)

 

$

(8,292

)

Difference Between Federal Statutory Rate and Effective Tax Rate

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

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

Tax at statutory rate

 

 

21.0

%

 

 

21.0

%

Tax effect of:

 

 

 

 

 

 

Valuation allowance on deferred tax assets

 

 

2.0

 

 

 

0.5

 

State income taxes, net of federal benefit

 

 

27.9

 

 

 

14.9

 

Nondeductible stock-based compensation

 

 

(6.6

)

 

 

(1.9

)

Noncontrolling interest

 

 

11.1

 

 

 

 

Other

 

 

 

 

 

1.9

 

Effective tax rate

 

 

55.4

%

 

 

36.4

%

Summary of Carrying Amounts and Fair Values of Financial Instruments

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

 

As of

 

 

March 31, 2025

 

 

December 31, 2024

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Commodity-based derivatives (1)

 

$

 

 

$

 

 

$

4,865

 

 

$

4,865

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Commodity-based derivatives (1)

 

$

393,212

 

 

$

393,212

 

 

$

75,697

 

 

$

75,697

 

Bank credit facility (2)

 

$

510,000

 

 

$

510,000

 

 

$

415,000

 

 

$

415,000

 

6.75% senior notes due 2029 (3)

 

$

1,604,680

 

 

$

1,577,223

 

 

$

1,603,679

 

 

$

1,581,283

 

5.875% senior notes due 2030 (3)

 

$

965,000

 

 

$

909,513

 

 

$

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 our floating rate debt outstanding approximates fair value.
(3)
The fair value of the Company's fixed rate debt was based on quoted prices as of March 31, 2025 and December 31, 2024, respectively, a Level 1 measurement.
Weighted Average Shares of Unvested Restricted Stock

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

 

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Unvested restricted stock

 

 

2,319

 

 

 

2,017

 

Common Stock and Convertible Stock Dilutive in Weighted average unearned PSUs outstanding The treasury stock method is used to measure the dilutive effect of PSUs.

 

Weighted average unearned PSUs outstanding were as follows:

 

 

Three Months Ended
March 31,

 

2025

 

2024

 

(In thousands, except per unit amounts)

Weighted average PSUs

 

1,291

 

1,087

Weighted average grant date fair value per unit

 

$13.21

 

$12.59

Schedule of Basic and Diluted Loss Per Share

Basic and diluted loss per share for the three months ended March 31, 2025 and 2024 were determined as follows:

 

 

Three Months Ended March 31,

 

 

2025

 

 

2024

 

 

Loss

 

 

Shares

 

 

Per Share

 

 

Loss

 

 

Shares

 

 

Per Share

 

 

(In thousands, except per share amounts)

 

Net loss attributable to common stock

 

$

(115,393

)

 

 

 

 

 

 

 

$

(14,474

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic loss attributable to common stock

 

$

(115,393

)

 

 

290,303

 

 

$

(0.40

)

 

$

(14,474

)

 

 

277,962

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted loss attributable to common stock

 

$

(115,393

)

 

 

290,303

 

 

$

(0.40

)

 

$

(14,474

)

 

 

277,962

 

 

$

(0.05

)

Cash Payments Made for Interest and Income Taxes

Cash payments made for interest and income taxes and other non-cash investing activities for the three months ended March 31, 2025 and 2024, respectively, were as follows:

 

 

Three Months Ended
March 31,

 

 

2025

 

 

2024

 

 

(In thousands)

 

Cash payments for:

 

 

 

 

 

 

Interest payments

 

$

93,887

 

 

$

82,475

 

Income tax payments

 

$

 

 

$

36

 

Non-cash investing activities include:

 

 

 

 

 

 

Increase (decrease) in accrued capital expenditures

 

$

10,202

 

 

$

(20,475

)

Liabilities assumed in exchange for right-of-use lease assets

 

$

34,603

 

 

$

32,876