Comstock Resources is a leading independent natural gas producer with operations focused
on the development of the Haynesville Shale in North Louisiana and East Texas

News Releases Details

Comstock Resources, Inc. Reports Second Quarter 2010 Financial and Operating Results

FRISCO, Texas, Aug 02, 2010 /PRNewswire via COMTEX/ --

Comstock Resources, Inc. ("Comstock" or the "Company") (NYSE: CRK) today reported financial and operating results for the three months and six months ended June 30, 2010.

Financial Results for the Three Months and Six Months Ended June 30, 2010

Comstock reported a net loss of $1.6 million or 4 cents per diluted share for the three months ended June 30, 2010 as compared to a net loss of $11.5 million or 26 cents per share for the three months ended June 30, 2009. Comstock's production in the second quarter of 2010 grew 30% to 20.0 billion cubic feet of natural gas equivalent ("Bcfe") as compared to 15.3 Bcfe produced in the second quarter of 2009. Production in the second quarter of 2010 averaged 219 million cubic feet of natural gas equivalent ("MMcfe") per day. The increase in production is primarily attributable to Comstock's successful Haynesville shale drilling program. Production from Haynesville shale wells comprised 102 MMcfe per day (47%) of the Company's total production in the second quarter of 2010, as compared to only 27 MMcfe per day (16%) during the second quarter of 2009. Oil and natural gas prices improved in the second quarter of 2010 as compared to 2009's second quarter. Comstock's average realized natural gas price increased 5% to $4.09 per Mcf for the second quarter of 2010 as compared to $3.88 per Mcf for the second quarter of 2009. The Company's average realized oil price improved by 37% to $67.37 per barrel for the second quarter of 2010 as compared to $49.24 per barrel for the second quarter of 2009.

The higher sales volumes, combined with the higher oil and natural gas prices, resulted in sales increasing by 40% to $90.7 million in the second quarter of 2010 as compared to 2009's second quarter sales of $64.9 million. Operating cash flow (before changes in working capital accounts) increased to $55.9 million in the second quarter of 2010 as compared to 2009's second quarter operating cash flow of $42.1 million. EBITDAX, or earnings before interest, taxes, depreciation, depletion, amortization, exploration expense and other noncash expenses, was $62.9 million in 2010's second quarter as compared to 2009's second quarter EBITDAX of $42.2 million.

Comstock reported net income of $5.7 million or 12 cents per diluted share for the first six months of 2010 as compared to a net loss of $17.1 million or 38 cents per share in the first six months of 2009. The improvement in net income is mainly attributable to increased production and improved oil and natural gas prices. Comstock's production in the first half of 2010 increased 32% to 38.8 Bcfe as compared to the 29.4 Bcfe produced during the first half of 2009. Comstock averaged $4.68 per Mcf for sales of its natural gas production in the first six months of 2010, 9% higher than the $4.30 per Mcf realized during the first six months of 2009. Realized oil prices in the first six months of 2010 averaged $67.24 per barrel, 60% higher than the $41.95 per barrel in 2009's first six months.

Oil and gas sales for the first half of 2010 increased 48% to $196.8 million from $133.2 million in the first half of 2009. Operating cash flow (before changes in working capital accounts) generated by Comstock in 2010's first six months of $127.5 million increased 47% from 2009's first six months operating cash flow of $86.8 million while EBITDAX increased 64% to $143.2 million in 2010's first six months from 2009's first six months EBITDAX of $87.5 million.

2010 Drilling Results

Comstock also reported on the results to date of its 2010 drilling program. The Company spent $244.2 million during the first six months of 2010 on its exploration and development activities. $181.8 million was spent on drilling activities and $62.4 million was spent to acquire leasehold to support future exploration activity. During the first six months of 2010, Comstock drilled 36 wells (22.7 net), 15 of which have been successfully completed as producing wells. As of June 30, 2010 the Company also had eight wells in the process of being drilled.

In the East Texas/North Louisiana region, Comstock drilled 35 wells (22.2 net) so far in 2010. Thirty-four of the wells are Haynesville shale wells. Eleven of the 24 operated Haynesville shale wells drilled in 2010 have been completed and were put on production at an average initial production rate of 12.5 MMcfe per day.

Since the Company's last operational update, Comstock has completed five operated wells in its East Texas/North Louisiana region. Three of the completed wells are in its North Toledo Bend field in DeSoto Parish, Louisiana, one is at its Logansport field in DeSoto Parish, Louisiana and one in its Beckville field in Harrison County, Texas. The wells at North Toledo Bend were tested an average per well initial production rate of 10 MMcfe per day, the Logansport well was tested at 16 MMcfe per day and the Beckville well in East Texas was tested at 9 MMcfe per day. These wells were drilled with horizontal laterals from 4,500 feet to 5,000 feet and were completed with 15 to 18 frac stages. The initial production rates reflect the Company's "choke back" program where new completions are being tested and produced with a tighter choke to maintain a higher reservoir pressure in the well for a longer time. The Company believes that the ultimate reserve recovery will improve for the wells under this program.

In addition to its Haynesville shale horizontal drilling program, Comstock has drilled two vertical wells during 2010. Comstock successfully completed a Cotton Valley well in its Blocker field in East Texas and also completed the Julian Pasture #4 in its Ball Ranch field in South Texas which was tested at an initial production rate of 8 MMcfe per day.

Due to the high demand for high pressure pumping services, the Company currently has 17 wells which are drilled and waiting on completion. Comstock is working with oil field service providers to address its backlog of wells awaiting completion but does not expect the situation to improve until late 2010 or early 2011. With the substantial delays in completions, Comstock now expects its production level to decrease in the third quarter from the second quarter.

During the second quarter of 2010, Comstock began an active lease acquisition program in the Eagle Ford shale play in South Texas. The Company has acquired or is in the process of acquiring leasehold interests in approximately 18,000 net acres which are prospective for Eagle Ford shale and plans on acquiring up to an additional 10,000 acres. Comstock expects to begin drilling operations in the Eagle Ford shale during the third quarter of 2010 by moving one of its drilling rigs from its East Texas/North Louisiana region. Comstock has also increased its leasehold position in the Haynesville shale and Bossier shale plays in North Louisiana and East Texas. Since the beginning of the year the Company has added approximately 5,000 net acres prospective for both the Haynesville and Bossier shales.

The Company expects to spend approximately $500 million in 2010 for exploration and development activities. $350 million will be spent to drill 69 wells (46.5 net) with $150 million to acquire exploratory acreage prospective for the Haynesville and Eagle Ford shale. All but three of the wells will be horizontal wells drilled to test either Haynesville or Eagle Ford shale.

Comstock has planned a conference call for 9:30 a.m. Central Time on Tuesday, August 3,2010, to discuss the operational and financial results for the second quarter of 2010. Investors wishing to participate should visit the Company's website at www.comstockresources.com for a live web cast or dial 1-888-396-2298 (international dial-in use 617-847-8708) and provide access code 69569175 when prompted. If you are unable to participate in the original conference call, a web replay will be available approximately 24 hours following the completion of the call on Comstock's website at www.comstockresources.com. The web replay will be available for approximately one week.

This press release may contain "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. Such statements are based on management's current expectations and are subject to a number of factors and uncertainties which could cause actual results to differ materially from those described herein. Although the Company believes the expectations in such statements to be reasonable, there can be no assurance that such expectations will prove to be correct.

Comstock Resources, Inc. is an independent energy company based in Frisco, Texas and is engaged in oil and gas acquisitions, exploration and development primarily in Texas and Louisiana. The Company's stock is traded on the New York Stock Exchange under the symbol CRK.


                    COMSTOCK RESOURCES, INC.
                        OPERATING RESULTS
               (In thousands, except per share amounts)


                                              Three Months
                                             Ended June 30,
                                                --------------
                                           2010                   2009
                                           ----                   ----

    Revenues:
        Oil and gas sales               $90,682                $64,875

    Operating expenses:
        Production taxes                  4,806                  2,516
        Gathering and
         transportation                   3,679                  1,350
        Lease operating                  13,988                 13,619
        Exploration                          99                    131
        Depreciation, depletion
         and amortization                57,398                 50,796
        Impairment of oil and
         gas properties                      28                      -
        General and
         administrative                   9,764                  9,051
                                          -----                  -----

           Total operating
            expenses                     89,762                 77,463
                                         ------                 ------

    Operating income (loss)                 920                (12,588)

    Other income
     (expenses):
        Interest income                     119                     10
        Other income                         25                     29
        Gain on sale of assets            4,895                      -
        Interest expense                 (7,599)                (2,901)
                                         ------                 ------

           Total other income
            (expenses)                   (2,560)                (2,862)
                                         ------                 ------

    Income (loss) before
     income taxes                        (1,640)               (15,450)
    Benefit from (provision
     for) income taxes                       21                  3,975
                                            ---                  -----
    Net income (loss)                  $(1,61)9               $(11,475)

    Net income (loss) per
     share:
        Basic                            $(0.04)                $(0.26)
                                         ======                 ======
        Diluted                          $(0.04)                $(0.26)
                                         ======                 ======

    Weighted average shares
     outstanding:
        Basic                            45,579                 45,000
                                         ======                 ======
        Diluted                          45,579    (1)          45,000    (1)
                                         ======                 ======


                                     Six Months
                                     Ended June
                                            30,
                                       -----------
                                        2010           2009
                                        ----           ----

    Revenues:
        Oil and gas sales           $196,771       $133,226

    Operating expenses:
        Production taxes               6,481          3,638
        Gathering and
         transportation                8,207          2,594
        Lease operating               28,148         28,212
        Exploration                    1,268            144
        Depreciation, depletion
         and amortization            116,807         98,068
        Impairment of oil and
         gas properties                  187              -
        General and
         administrative               19,565         18,870
                                      ------         ------

           Total operating expenses  180,663        151,526
                                     -------        -------

    Operating income (loss)           16,108        (18,300)

    Other income (expenses):
        Interest income                  258             32
        Other income                      45             92
        Gain on sale of assets         4,895              -
        Interest expense             (15,443)        (5,063)
                                     -------         ------

           Total other income
            (expenses)               (10,245)        (4,939)
                                     -------         ------

    Income (loss) before
     income taxes                      5,863        (23,239)
    Benefit from (provision
     for) income taxes                  (140)         6,107
                                        ----          -----
    Net income (loss)                 $5,723       $(17,132)

    Net income (loss) per
     share:
        Basic                          $0.12         $(0.38)
                                       =====         ======
        Diluted                        $0.12         $(0.38)
                                       =====         ======

    Weighted average shares
     outstanding:
        Basic                         45,594         44,971
                                      ======         ======
        Diluted                       45,571         44,971  (1)
                                      ======         ======


    (1)  Basic and diluted shares are the same due to the net loss.


             COMSTOCK RESOURCES, INC.
                OPERATING RESULTS
                  (In thousands)


                                             Three Months
                                              Ended June
                                                      30,
                                                -------------
                                         2010               2009
                                         ----               ----

    OPERATING CASH FLOW:
       Net income (loss)                        $(1,619)           $(11,475)
       Reconciling items:
        Deferred income taxes                        12              (1,263)
        Depreciation, depletion
         and amortization                        57,398              50,796
        Impairment of oil and
         gas properties                              28                   -
        Gain on sale of assets                   (4,895)                  -
        Debt issuance costs and
         discount amortization                      624                 202
        Stock-based
         compensation                             4,309               3,820
           Operating cash flow                   55,857              42,080
             Excess tax benefit from
              stock-based
              compensation                          (41)               (245)
             Decrease (increase) in
              accounts receivable                 3,332               3,625
             Decrease (increase) in
              other current assets                3,619                (889)
             Increase (decrease) in
              accounts payable and
              accrued expenses                   11,721             (15,588)
                                                 ------             -------

               Net cash provided by
                operating activities            $74,488             $28,983
                                                =======             =======

    EBITDAX:
        Net income (loss)                       $(1,619)           $(11,475)
        Interest expense                          7,599               2,901
        Income tax expense
         (benefit)                                  (21)             (3,975)
        Depreciation, depletion
         and amortization                        57,398              50,796
        Impairment of oil and
         gas properties                              28                   -
        Gain on sale of assets                   (4,895)                  -
        Stock-based
         compensation                             4,309               3,820
        Exploration                                  99                 131
                                                    ---                 ---

               EBITDAX                          $62,898             $42,198
                                                =======             =======


                                               Six Months
                                             Ended June 30,
                                                 --------------
                                              2010                2009
                                              ----                ----

    OPERATING CASH FLOW:
       Net income (loss)                    $5,723            $(17,132)
       Reconciling items:
        Deferred income taxes                  (43)             (1,984)
        Depreciation, depletion
         and amortization                  116,807              98,068
        Impairment of oil and gas
         properties                            187                   -
        Gain on sale of assets              (4,895)                  -
        Debt issuance costs and
         discount amortization               1,226                 405
        Stock-based compensation             8,542               7,487
           Operating cash flow             127,547              86,844
             Excess tax benefit from
              stock-based
              compensation                  (1,531)               (924)
             Decrease (increase) in
              accounts receivable           (1,454)             13,810
             Decrease (increase) in
              other current assets          49,436                (654)
             Increase (decrease) in
              accounts payable and
              accrued expenses              25,226             (29,631)
                                            ------             -------

               Net cash provided by
                operating activities      $199,224             $69,445
                                          ========             =======

    EBITDAX:
        Net income (loss)                   $5,723            $(17,132)
        Interest expense                    15,443               5,063
        Income tax expense
         (benefit)                             140              (6,107)
        Depreciation, depletion
         and amortization                  116,807              98,068
        Impairment of oil and gas
         properties                            187                   -
        Gain on sale of assets              (4,895)                  -
        Stock-based compensation             8,542               7,487
        Exploration                          1,268                 144
                                             -----                 ---

               EBITDAX                    $143,215             $87,523
                                          ========             =======



                                            As of June 30,
                                            --------------
                                             2010                  2009
                                             ----                  ----

    Balance Sheet Data:
      Cash and cash
       equivalents                        $42,651                $3,970
      Derivative financial
       instruments                              -                11,922
      Income taxes receivable                   -                 6,138
      Current deferred income
       tax asset                            5,625                10,196
      Marketable securities                53,535                36,099
      Other current assets                 45,303                36,616
      Property and equipment,
       net                              1,715,099             1,521,578
      Other                                 8,330                 2,748
                                            -----                 -----

         Total assets                  $1,870,543            $1,629,267
                                       ==========            ==========

      Accounts payable and
       accrued expenses                  $109,814               $80,280
      Long-term debt                      468,104               315,000
      Deferred income taxes               224,484               182,975
      Other non-current
       liabilities                          9,419                 5,830
      Stockholders' equity              1,058,722             1,045,182
                                        ---------             ---------

         Total liabilities and
          stockholders' equity         $1,870,543            $1,629,267
                                       ==========            ==========


             COMSTOCK RESOURCES, INC.
            REGIONAL OPERATING RESULTS
     (In thousands, except per unit amounts)


                           For the Three Months Ended
                                  June 30, 2010
                            --------------------------

                               East
                             Texas/
                              North             South
                           Louisiana            Texas
                           ---------            -----
    Oil production
     (thousand
     barrels)                       50                 39
     Gas production
      (MMcf)                    14,288              3,790
    Total
     production
     (MMcfe)                    14,590              4,024

    Oil sales                   $3,894             $2,953
    Gas sales                   57,381             16,334
    Gas hedging
     gains                           -                  -
                                   ---                ---
       Total gas
        sales                   57,381             16,334
                                ------             ------
        Total oil and
         gas sales             $61,275            $19,287
                               =======            =======

    Average oil
     price (per
     barrel)                    $77.25             $75.57
    Average gas
     price (per
     Mcf)                        $4.02              $4.31
    Average gas
     price
     including
     hedging (per
     Mcf)                    $4.02        $4.31
    Average price
     (per Mcfe)                  $4.20              $4.79
    Average price
     including
     hedging (per
     Mcfe)                       $4.20              $4.79

    Production
     taxes                      $3,670               $526
    Gathering and
     transportation             $3,339               $237
    Lease
     operating                  $6,814             $3,861
    Production
     taxes (per
     Mcfe)                       $0.25              $0.13
    Gathering and
     transportation
     (per Mcfe)                  $0.23              $0.06
    Lease
     operating
     (per Mcfe)                  $0.47              $0.96

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                 $29,523            $22,844
        Exploratory
         drilling                6,407                  -
        Development
         drilling               89,252                576
        Other
         development               841                694
                                   ---                ---
        Total                 $126,023            $24,114
                              ========            =======


                        For the Three Months Ended
                              June 30, 2010
                        --------------------------


                          Other              Total
                          -----              -----
    Oil production
     (thousand
     barrels)                  121                 210
     Gas production
      (MMcf)                   631              18,709
    Total
     production
     (MMcfe)                 1,356              19,970

    Oil sales               $7,309             $14,156
    Gas sales                2,811              76,526
    Gas hedging
     gains                       -                   -
                               ---                 ---
       Total gas
        sales                2,811              76,526
                             -----              ------
        Total oil and
         gas sales         $10,120             $90,682
                           =======             =======

    Average oil
     price (per
     barrel)                $60.59              $67.37
    Average gas
     price (per
     Mcf)                    $4.45               $4.09
    Average gas
     price
     including
     hedging (per
     Mcf)                  $4.45         $4.09
    Average price
     (per Mcfe)              $7.46               $4.54
    Average price
     including
     hedging (per
     Mcfe)                   $7.46               $4.54

    Production
     taxes                    $610              $4,806
    Gathering and
     transportation           $103              $3,679
    Lease
     operating              $3,313             $13,988
    Production
     taxes (per
     Mcfe)                   $0.45               $0.24
    Gathering and
     transportation
     (per Mcfe)              $0.08               $0.18
    Lease
     operating
     (per Mcfe)              $2.44               $0.71

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                 $72             $52,439
        Exploratory
         drilling                -               6,407
        Development
         drilling                -              89,828
        Other
         development           255               1,790
                               ---               -----
        Total                 $327            $150,464
                              ====            ========


                        For the Three Months Ended
                               June 30, 2009

                           East
                         Texas/
                          North             South
                        Louisiana           Texas
    Oil production
     (thousand
     barrels)                   65                 38
     Gas production
      (MMcf)                 8,613              4,823
    Total
     production
     (MMcfe)                 9,008              5,052

    Oil sales               $3,408             $2,114
    Gas sales               28,257             17,146
    Gas hedging
     gains                       -              7,114
                               ---              -----
       Total gas
        sales               28,257             24,260
                            ------             ------
        Total oil and
         gas sales         $31,665            $26,374
                           =======            =======

    Average oil
     price (per
     barrel)                $52.43             $55.63
    Average gas
     price (per
     Mcf)                    $3.28              $3.56
    Average gas
     price
     including
     hedging (per
     Mcf)                  $3.28        $5.03
    Average price
     (per Mcfe)              $3.52              $3.81
    Average price
     including
     hedging (per
     Mcfe)                   $3.52              $5.22

    Production
     taxes                  $1,211               $910
    Gathering and
     transportation           $536               $707
    Lease
     operating              $7,002             $3,661
    Production
     taxes (per
     Mcfe)                   $0.13              $0.18
    Gathering and
     transportation
     (per Mcfe)              $0.06              $0.14
    Lease
     operating
     (per Mcfe)              $0.78              $0.72

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs              $3,767                $60
        Exploratory
         drilling           30,034                 81
        Development
         drilling           36,195              4,834
        Other
         development         1,814                312
                             -----                ---
        Total              $71,810             $5,287
                           =======             ======


                        For the Three Months Ended
                              June 30, 2009


                         Other            Total
    Oil production
     (thousand
     barrels)                 102                205
     Gas production
      (MMcf)                  672             14,108
    Total
     production
     (MMcfe)                1,277             15,337

    Oil sales              $4,560            $10,082
    Gas sales               2,276             47,679
    Gas hedging
     gains                      -              7,114
                              ---              -----
       Total gas
        sales               2,276             54,793
                            -----             ------
        Total oil and
         gas sales         $6,836            $64,875
                           ======            =======

    Average oil
     price (per
     barrel)               $44.71             $49.24
    Average gas
     price (per
     Mcf)                   $3.39              $3.38
    Average gas
     price
     including
     hedging (per
     Mcf)                 $3.39        $3.88
    Average price
     (per Mcfe)             $5.35              $3.77
    Average price
     including
     hedging (per
     Mcfe)                  $5.35              $4.23

    Production
     taxes                   $395             $2,516
    Gathering and
     transportation          $107             $1,350
    Lease
     operating             $2,956            $13,619
    Production
     taxes (per
     Mcfe)                  $0.31              $0.16
    Gathering and
     transportation
     (per Mcfe)             $0.08              $0.09
    Lease
     operating
     (per Mcfe)             $2.32              $0.89

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs               $103             $3,930
        Exploratory
         drilling               -             30,115
        Development
         drilling             111             41,140
        Other
         development          (36)             2,090
                              ---              -----
        Total                $178            $77,275
                             ====            =======


                               For the Six Months Ended
                                    June 30, 2010
                               ------------------------

                               East
                             Texas/
                              North          South
                           Louisiana         Texas
                           ---------         -----
    Oil production
     (thousand
     barrels)                       87                     81
     Gas production
      (MMcf)                    27,267                  7,903
    Total
     production
     (MMcfe)                    27,790                  8,391

    Oil sales                   $6,638                 $6,137
    Gas sales                  123,848                 40,059
    Gas hedging
     gains                           -                      -
                                   ---                    ---
       Total gas
        sales                  123,848                 40,059
                               -------                 ------
        Total oil and
         gas sales            $130,486                $46,196
                              ========                =======

    Average oil
     price (per
     barrel)                    $76.19                 $75.39
    Average gas
     price (per
     Mcf)                        $4.54                  $5.07
    Average gas
     price
     including
     hedging (per
     Mcf)                    $4.54        $5.07
    Average price
     (per Mcfe)                  $4.70                  $5.51
    Average price
     including
     hedging (per
     Mcfe)                       $4.70                  $5.51

    Production
     taxes                      $4,786                   $608
    Gathering and
     transportation             $6,999                 $1,010
    Lease
     operating                 $14,762                 $7,329
    Production
     taxes (per
     Mcfe)                       $0.17                  $0.07
    Gathering and
     transportation
     (per Mcfe)                  $0.25                  $0.12
    Lease
     operating
     (per Mcfe)                  $0.54                  $0.88

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                 $39,378                $22,844
        Exploratory
         drilling               23,438                      -
        Development
         drilling              152,494                  2,170
        Other
         development             1,875                  1,323
                                 -----                  -----
        Total                 $217,185                $26,337
                              ========                =======


                        For the Six Months Ended
                               June 30, 2010
                         ------------------------


                         Other               Total
                         -----               -----
    Oil production
     (thousand
     barrels)                  218                 386
     Gas production
      (MMcf)                 1,333              36,503
    Total
     production
     (MMcfe)                 2,636              38,817

    Oil sales              $13,154             $25,929
    Gas sales                6,935             170,842
    Gas hedging
     gains                       -                   -
                               ---                 ---
       Total gas
        sales                6,935             170,842
                             -----             -------
        Total oil and
         gas sales         $20,089            $196,771
                           =======            ========

    Average oil
     price (per
     barrel)                $60.59              $67.24
    Average gas
     price (per
     Mcf)                    $5.20               $4.68
    Average gas
     price
     including
     hedging (per
     Mcf)                  $5.20         $4.68
    Average price
     (per Mcfe)              $7.62               $5.07
    Average price
     including
     hedging (per
     Mcfe)                   $7.62               $5.07

    Production
     taxes                  $1,087              $6,481
    Gathering and
     transportation           $198              $8,207
    Lease
     operating              $6,057             $28,148
    Production
     taxes (per
     Mcfe)                   $0.41               $0.17
    Gathering and
     transportation
     (per Mcfe)              $0.08               $0.21
    Lease
     operating
     (per Mcfe)              $2.30               $0.72

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                $128             $62,350
        Exploratory
         drilling                -              23,438
        Development
         drilling                -             154,664
        Other
         development           501               3,699
                               ---               -----
        Total                 $629            $244,151
                              ====            ========


                             For the Six Months Ended
                                  June 30, 2009

                               East
                             Texas/
                              North             South
                           Louisiana            Texas
    Oil production
     (thousand
     barrels)                      128                 89
     Gas production
      (MMcf)                    15,792              9,734
    Total
     production
     (MMcfe)                    16,563             10,270

    Oil sales                   $5,683             $4,193
    Gas sales                   59,575             38,110
    Gas hedging
     gains                           -             13,026
                                   ---             ------
       Total gas
        sales                   59,575             51,136
                                ------             ------
        Total oil and
         gas sales             $65,258            $55,329
                               =======            =======

    Average oil
     price (per
     barrel)                    $44.40             $47.11
    Average gas
     price (per
     Mcf)                        $3.77              $3.92
    Average gas
     price
     including
     hedging (per
     Mcf)                    $3.77        $5.25
    Average price
     (per Mcfe)                  $3.94              $4.12
    Average price
     including
     hedging (per
     Mcfe)                       $3.94              $5.39

    Production
     taxes                      $1,354             $1,533
    Gathering and
     transportation               $809             $1,562
    Lease
     operating                 $14,089             $7,685
    Production
     taxes (per
     Mcfe)                       $0.08              $0.15
    Gathering and
     transportation
     (per Mcfe)                  $0.05              $0.15
    Lease
     operating
     (per Mcfe)                  $0.85              $0.75

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                  $7,168               $331
        Exploratory
         drilling               66,501              1,893
        Development
         drilling               67,852             23,786
        Other
         development             3,212              3,278
                                 -----              -----
        Total                 $144,733            $29,288
                              ========            =======


                        For the Six Months Ended
                              June 30, 2009


                         Other              Total
    Oil production
     (thousand
     barrels)                  204                 421
     Gas production
      (MMcf)                 1,375              26,901
    Total
     production
     (MMcfe)                 2,592              29,425

    Oil sales               $7,767             $17,643
    Gas sales                4,872             102,557
    Gas hedging
     gains                       -              13,026
                               ---              ------
       Total gas
        sales                4,872             115,583
                             -----             -------
        Total oil and
         gas sales         $12,639            $133,226
                           =======            ========

    Average oil
     price (per
     barrel)                $38.07              $41.95
    Average gas
     price (per
     Mcf)                    $3.54               $3.81
    Average gas
     price
     including
     hedging (per
     Mcf)                  $3.54         $4.30
    Average price
     (per Mcfe)              $4.88               $4.08
    Average price
     including
     hedging (per
     Mcfe)                   $4.88               $4.53

    Production
     taxes                    $751              $3,638
    Gathering and
     transportation           $223              $2,594
    Lease
     operating              $6,438             $28,212
    Production
     taxes (per
     Mcfe)                   $0.29               $0.12
    Gathering and
     transportation
     (per Mcfe)              $0.09               $0.09
    Lease
     operating
     (per Mcfe)              $2.48               $0.96

    Oil and Gas
     Capital
     Expenditures:
        Leasehold
         costs                $103              $7,602
        Exploratory
         drilling                -              68,394
        Development
         drilling              111              91,749
        Other
         development           296               6,786
                               ---               -----
        Total                 $510            $174,531
                              ====            ========

SOURCE Comstock Resources, Inc.