Integra Resources Corp. (ITRG)

Integra Resources Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-2.24	-9.5	-29.02	-19.81	-32.93
Depreciation & Amortization	14.89	2.76	1.05	0.97	0.93
Stock-Based Compensation	1.97	1.54	1.1	1.74	1.86
Other Adjustments	60.51	-15.02	0.36	-0.68	-0.24
Change in Receivables	-	4.01	0.05	-	-
Changes in Inventories	0.47	4.12	-	-	-
Changes in Accounts Payable	2.53	-2.04	-0.1	-0.01	-0.01
Changes in Other Operating Activities	-5.78	-22.18	0.11	-0.31	-0.13
Operating Cash Flow	72.25	-10.09	-26.46	-18.1	-30.51
Capital Expenditures	-47.16	-3.33	-0.38	-0.07	-1.19
Sale of Property, Plant & Equipment	0.03	-	-	-	-
Purchases of Intangible Assets	-	-	-3.05	-0.17	-0.11
Purchases of Investments	-1.04	-0.66	-	-0.03	0
Payments for Business Acquisitions	-	-	-0.91	-	-
Proceeds from Business Divestments	-	21.66	-	-	-
Other Investing Activities	1.96	10.33	0.14	0.17	0.01
Investing Cash Flow	-46.21	28	-4.19	-0.1	-1.29
Long-Term Debt Issued	-	5	-	10	-
Long-Term Debt Repaid	-0.13	-	-	-	-
Net Long-Term Debt Issued (Repaid)	-0.13	5	-	10	-
Issuance of Common Stock	0.56	23.43	25.77	11.83	19.28
Net Common Stock Issued (Repurchased)	0.56	23.43	25.77	11.83	19.28
Other Financing Activities	-16.08	-2.92	-2.3	-2.06	-2.2
Financing Cash Flow	-15.66	25.51	23.47	19.78	17.08
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.51	-0.03	0.08	-	-
Net Cash Flow	10.9	43.38	-7.11	1.58	-14.72
Free Cash Flow	25.1	-13.42	-26.84	-18.16	-31.7
FCF Margin	10.29%	-44.23%	-	-	-
Free Cash Flow Per Share	0.15	-0.14	-0.48	-0.65	-1.39
Levered Free Cash Flow	-37.42	-25.17	-28.34	-9.22	-33.33
Unlevered Free Cash Flow	107.9	-35.04	-23.48	-18.63	-32.1

Updated Mar 24, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q