| INTEGRA RESOURCES CORP. | ||
| (Translation of registrant’s name into English) | ||
|
1050-400 Burrard Street
Vancouver, British Columbia V6C 3A6
Canada
| ||
| (Address of principal executive offices) | ||
| Form 20-F | o |
Form 40-F |
x |
||||||||
Note: Regulation S-T Rule 101(b)(1) only permits the submission in paper of a Form 6-K if submitted solely to provide an attached annual report to security holders. |
|||||
Note: Regulation S-T Rule 101(b)(7) only permits the submission in paper of a Form 6-K if submitted to furnish a report or other document that the registrant foreign private issuer must furnish and make public under the laws of the jurisdiction in which the registrant is incorporated, domiciled or legally organized (the registrant’s “home country”), or under the rules of the home country exchange on which the registrant’s securities are traded, as long as the report or other document is not a press release, is not required to be and has not been distributed to the registrant’s security holders, and, if discussing a material event, has already been the subject of a Form 6-K submission or other Commission filing on EDGAR. |
|||||
| INTEGRA RESOURCES CORP. | |||||
Date: August 13, 2025 |
/s/ Andree St-Germain______________
Andree St-Germain
Chief Financial Officer
|
||||

![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| Cautionary Note | ||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| TABLE OF CONTENTS | ||||||||
Description of Business |
||||||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
1. Introduction | ||
2. Description of Business | ||
| INTEGRA RESOURCES CORP. | 5 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
3. Highlights | ||
| INTEGRA RESOURCES CORP. | 6 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
4. 2025 Guidance | ||
| Guidance Metric | Unit | 2025 | ||||||
| Florida Canyon Mine | ||||||||
| Gold production | ounces | 70,000 - 75,000 | ||||||
Total cash cost (1) |
$/oz sold | $1,800 - $1,900 | ||||||
Mine-site all-in sustaining cost ("AISC") (1) |
$/oz sold | $2,450 - $2,550 | ||||||
| Sustaining capital expenditures and leases | $ millions | 48.0 to 53.0 | ||||||
| Growth capital expenditures | $ millions | 8.0 - 10.0 | ||||||
| DeLamar & Nevada North Projects | ||||||||
| Project advancement | $ millions | 14.5 - 15.5 | ||||||
| Corporate | ||||||||
General and administrative expenses (2) |
$ millions | 7.5 - 8.0 | ||||||
| INTEGRA RESOURCES CORP. | 7 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
5. Health, Safety and Environment | ||
| INTEGRA RESOURCES CORP. | 8 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
6. Operating Performance | ||
| Three months ended June 30, |
Six months ended June 30, |
||||||||||
| OPERATIONAL | Unit | 2025 | 2025 | ||||||||
| Ore mined | kt | 3,074 | 6,096 | ||||||||
| Waste mined | kt | 2,966 | 4,765 | ||||||||
| Strip ratio | waste/ore | 0.96 | 0.78 | ||||||||
| Crushed ore to pad | kt | 1,882 | 3,646 | ||||||||
| Run of mine ore to pad | kt | 1,275 | 2,474 | ||||||||
| Total placed | kt | 3,157 | 6,120 | ||||||||
| Ore mined/day | tpd | 33,785 | 33,494 | ||||||||
| Gold | |||||||||||
| Average grade | gpt | 0.21 | 0.22 | ||||||||
| Recovery | % | 60.5 | % | 60.4 | % | ||||||
Produced |
oz | 18,087 | 37,410 | ||||||||
| Sold | oz | 18,194 | 37,734 | ||||||||
| Three months ended June 30, |
Six months ended June 30, |
||||||||||
| FINANCIAL | Unit | 2025 | 2025 | ||||||||
| Revenue | $ millions | $ | 61.1 | $ | 118.1 | ||||||
| Cost of sales | $ millions | $ | (35.9) | $ | (77.4) | ||||||
| Mine operating earnings | $ millions | $ | 25.2 | $ | 40.7 | ||||||
| Earnings for the period | $ millions | $ | 10.6 | $ | 11.6 | ||||||
| Earnings per share (basic) | $/share | $ | 0.06 | $ | 0.07 | ||||||
| Adjusted earnings for the period | $ millions | $ | 11.8 | $ | 16.2 | ||||||
| Adjusted earnings per share (basic) | $ millions | $ | 0.07 | $ | 0.10 | ||||||
| Operating cash flow | $ millions | $ | 16.3 | $ | 32.0 | ||||||
| Operating cash flow per share (basic) | $/share | $ | 0.10 | $ | 0.19 | ||||||
| Free cash flow | $ millions | $ | 2.1 | $ | 11.8 | ||||||
| Free cash flow per share (basic) | $/share | $ | 0.01 | $ | 0.07 | ||||||
| Cash costs | $/oz sold | $ | 1,849 | $ | 1,936 | ||||||
| Mine-site AISC | $/oz sold | $ | 2,641 | $ | 2,486 | ||||||
| June 30, 2025 | |||||||||||
| Cash and cash equivalents | $ millions | $ | 63.0 | ||||||||
| INTEGRA RESOURCES CORP. | 9 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| INTEGRA RESOURCES CORP. | 10 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
7. Development Projects | ||
| INTEGRA RESOURCES CORP. | 11 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
8. Financial Performance | ||
| Three months | Six months | Note | |||||||||
Net loss, period ended June 30, 2024 |
$ | (6,776) | $ | (12,271) | |||||||
| Revenue | 61,072 | 118,097 | 1 | ||||||||
| Increased production costs, and royalties and excise taxes | (32,484) | (70,698) | |||||||||
| Increased depreciation | (3,378) | (6,705) | |||||||||
| Increased cost of sales | $ | (35,862) | $ | (77,403) | 2 | ||||||
| Increased mine operating earnings | $ | 25,210 | $ | 40,694 | |||||||
| Increased income tax expense | (4,947) | (8,371) | 3 | ||||||||
| Derivative losses | (1,786) | (5,351) | 4 | ||||||||
| Decreased other income | (782) | (3,232) | 5 | ||||||||
| General and administrative expenses | (843) | (1,187) | 6 | ||||||||
| Interest and finance expense | (783) | (1,539) | 7 | ||||||||
| Decreased foreign exchange losses | 836 | 1,108 | |||||||||
| Other | 513 | 1,774 | |||||||||
Net earnings, period ended June 30, 2025 |
$ | 10,642 | $ | 11,625 | |||||||
| INTEGRA RESOURCES CORP. | 12 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| INTEGRA RESOURCES CORP. | 13 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
9. Liquidity and Capital Position | ||
| Liquidity and Capital Measures | Jun 30, 2025 |
Dec 31, 2024 |
Change | ||||||||
| Cash and cash equivalents | $ | 63,033 | $ | 52,190 | $ | 10,843 | |||||
Working capital(1) |
$ | 60,112 | $ | 64,403 | $ | (4,291) | |||||
| Outstanding as at August 13, 2025 | |||||
| Common Shares | 169,001,790 | ||||
Options(1) |
3,568,854 | ||||
| Restricted Share Units | 2,017,288 | ||||
| Deferred Share Units | 1,012,287 | ||||
| Warrants | 8,015,374 | ||||
| 183,615,593 | |||||
| INTEGRA RESOURCES CORP. | 14 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
10. Non-GAAP Financial Measures | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Gold revenue | $ | 60,620 | $ | 117,050 | ||||
| Gold ounces sold during the period | 18,194 | 37,734 | ||||||
| Average realized gold price (per oz sold) | $ | 3,332 | $ | 3,102 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Payments for mineral properties, plant and equipment | $ | 13,004 | $ | 16,789 | ||||
| Payments for equipment leases | 2,007 | 4,241 | ||||||
| Total capital expenditures | 15,011 | 21,030 | ||||||
| Less: Non-sustaining capital expenditures | (817) | (817) | ||||||
| Sustaining capital expenditures | $ | 14,194 | $ | 20,213 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Operating cash flow | $ | 16,305 | $ | 32,037 | ||||
| Less: sustaining capital expenditures | (14,194) | (20,213) | ||||||
| Free cash flow | $ | 2,111 | $ | 11,824 | ||||
| Free cash flow per share (basic) | $ | 0.01 | $ | 0.07 | ||||
| Weighted average shares outstanding (basic) | 168,930 | 168,820 | ||||||
| INTEGRA RESOURCES CORP. | 15 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
Revenue |
$ | 61,072 | $ | 118,097 | ||||
| Mine operating earnings | 25,210 | 40,694 | ||||||
Operating margin |
41 | % | 34 | % | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Operating cash flow | $ | 16,305 | $ | 32,037 | ||||
| Add: change in working capital | 297 | (3,135) | ||||||
| Operating cash flow before change in working capital | $ | 16,602 | $ | 28,902 | ||||
| Operating cash flow per share (basic) | $ | 0.10 | $ | 0.19 | ||||
| Operating cash flow before change in working capital per share (basic) | $ | 0.10 | $ | 0.17 | ||||
| Weighted average shares outstanding (basic) | 168,930 | 168,820 | ||||||
| INTEGRA RESOURCES CORP. | 16 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Production costs | $ | 28,299 | $ | 62,781 | ||||
| Royalties and excise taxes | 4,185 | 7,917 | ||||||
| Fair value adjustment to production costs on sale of acquired inventories | 1,615 | 3,385 | ||||||
| Less: Silver revenue | (452) | (1,047) | ||||||
| Total cash costs | 33,647 | 73,036 | ||||||
| Reclamation accretion expense | 210 | 567 | ||||||
| Sustaining capital expenditures | 14,194 | 20,213 | ||||||
| Mine-site AISC | $ | 48,051 | $ | 93,816 | ||||
| General and administrative expenses | $ | 1,862 | $ | 3,536 | ||||
| Total AISC | $ | 49,913 | $ | 97,352 | ||||
| Gold ounces sold (oz) | 18,194 | 37,734 | ||||||
| Cash costs (per Au sold) | $ | 1,849 | $ | 1,936 | ||||
| Mine-site AISC (per Au sold) | $ | 2,641 | $ | 2,486 | ||||
AISC (per Au sold) |
$ | 2,777 | $ | 2,605 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Net earnings | $ | 10,642 | $ | 11,625 | ||||
| Increase (decrease) due to: | ||||||||
| Transaction and integration costs | 36 | 2,131 | ||||||
| Fair value adjustment to production costs on sale of acquired inventories | (1,615) | (3,385) | ||||||
Unrealized losses on derivatives |
1,888 | 4,971 | ||||||
Mineral properties, plant and equipment losses |
15 | 51 | ||||||
| Deferred tax expense | 806 | 813 | ||||||
| Adjusted earnings | 11,772 | 16,206 | ||||||
| Weighted average shares outstanding (in 000's) Basic | 168,930 | 168,820 | ||||||
| Adjusted basic earnings per share | $ | 0.07 | $ | 0.10 | ||||
| INTEGRA RESOURCES CORP. | 17 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
11. Review of Quarterly Results | ||
| Quarter Ended | ||||||||||||||
| Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | |||||||||||
| Revenue | $ | 61,072 | $ | 57,025 | $ | 30,350 | $ | - | ||||||
| Mine operating earnings | $ | 25,210 | $ | 15,484 | $ | 5,374 | $ | - | ||||||
| Earnings for the period | $ | 10,642 | $ | 983 | $ | (9,501) | $ | (6,761) | ||||||
| Earnings per common share - basic | $ | 0.06 | $ | 0.01 | $ | (0.10) | $ | (0.08) | ||||||
| Earnings per common share - diluted | $ | 0.06 | $ | 0.01 | $ | (0.10) | $ | (0.08) | ||||||
| Quarter Ended | ||||||||||||||
| Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | |||||||||||
| Revenue | $ | - | $ | - | $ | - | $ | - | ||||||
| Mine operating earnings | $ | - | $ | - | $ | - | $ | - | ||||||
| Earnings for the period | $ | (6,776) | $ | (5,495) | $ | (7,100) | $ | (8,073) | ||||||
| Earnings per common share - basic | $ | (0.07) | $ | (0.08) | $ | (0.10) | $ | (0.12) | ||||||
| Earnings per common share - diluted | $ | (0.07) | $ | (0.08) | $ | (0.10) | $ | (0.12) | ||||||
12. Related Party Transactions | ||
13. Risks and Uncertainties | ||
14. Material Accounting Policies, Standards and Judgements | ||
| INTEGRA RESOURCES CORP. | 18 |
||||
![]() |
Management Discussion and Analysis | ||||
For the three and six months ended June 30, 2025 (All amounts are in USD with tabular amounts in thousands of USD) | |||||
15. Disclosure and Internal Control Procedures | ||
| INTEGRA RESOURCES CORP. | 19 |
||||

![]() |
Condensed Interim Consolidated Statements of
Financial Position
(unaudited, in thousands of U.S. dollars)
|
||||
| June 30, 2025 | December 31, 2024 | |||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 63,033 | $ | 52,190 | ||||
| Investments | 222 | 363 | ||||||
| Inventories (Note 8) | 47,159 | 58,020 | ||||||
| Prepaids and other assets (Note 7) | 3,913 | 3,421 | ||||||
| Derivative assets | 1 | 551 | ||||||
| 114,328 | 114,545 | |||||||
| Non-current assets | ||||||||
| Mineral properties, plant and equipment (Note 9) | 124,344 | 105,119 | ||||||
| Deferred tax assets | 2,796 | 1,569 | ||||||
| Restricted cash | 15,530 | 15,288 | ||||||
| Other non-current assets | 600 | 563 | ||||||
| Total assets | $ | 257,598 | $ | 237,084 | ||||
| Liabilities | ||||||||
| Current liabilities | ||||||||
| Accounts payable and accrued liabilities (Note 10, 6a) | $ | 19,150 | $ | 19,919 | ||||
| Debt (Note 11) | 21,078 | 16,707 | ||||||
| Tax liabilities | 6,215 | 6,482 | ||||||
| Lease obligations (Note 12) | 5,875 | 5,237 | ||||||
| Reclamation provision (Note 13) | 1,898 | 1,615 | ||||||
| Other liabilities | — | 182 | ||||||
| 54,216 | 50,142 | |||||||
| Non-current liabilities | ||||||||
| Long-term lease obligations (Note 12) | 2,895 | 3,475 | ||||||
| Long-term reclamation provision (Note 13) | 55,204 | 52,912 | ||||||
| Deferred tax liabilities | 2,041 | — | ||||||
| Total Liabilities | 114,356 | 106,529 | ||||||
| Equity | ||||||||
| Issued capital (Note 14) | 257,741 | 257,481 | ||||||
| Share-based payment reserve (Note 14) | 10,838 | 9,895 | ||||||
| Investment revaluation reserve | (141) | — | ||||||
| Currency translation reserve | 21,775 | 21,775 | ||||||
| Deficit | (146,971) | (158,596) | ||||||
| Total equity | 143,242 | 130,555 | ||||||
| Total liabilities and equity | $ | 257,598 | $ | 237,084 | ||||
| "signed" | Anna Ladd-Kruger, Director | "signed" | Janet Yang, Director | |||||||||||
| INTEGRA RESOURCES CORP. | 2 |
||||
![]() |
Condensed Interim Consolidated Statements of Earnings and
Comprehensive Earnings
(unaudited, in thousands of U.S. dollars except per share amounts)
|
||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Revenue (Note 15) | $ | 61,072 | $ | — | $ | 118,097 | $ | — | ||||||
| Cost of sales | ||||||||||||||
| Production costs (Note 16) | (28,299) | — | (62,781) | — | ||||||||||
| Depreciation | (3,378) | — | (6,705) | — | ||||||||||
| Royalties and excise taxes | (4,185) | — | (7,917) | — | ||||||||||
| (35,862) | — | (77,403) | — | |||||||||||
| Mine operating earnings | 25,210 | — | 40,694 | — | ||||||||||
| Exploration and project expenses | (4,360) | (4,178) | (6,664) | (7,487) | ||||||||||
| General and administrative expenses (Note 17) | (2,667) | (1,824) | (4,897) | (3,710) | ||||||||||
| Foreign exchange gains (losses) | 722 | (114) | 746 | (362) | ||||||||||
| Earnings (loss) from operations | 18,905 | (6,116) | 29,879 | (11,559) | ||||||||||
| Interest income | 821 | 126 | 1,160 | 209 | ||||||||||
| Interest and finance expense (Note 18) | (1,491) | (708) | (2,966) | (1,427) | ||||||||||
| Derivative (losses) gains (Note 6c) | (1,888) | (102) | (4,971) | 380 | ||||||||||
| Other (expense) income (Note 25) | (758) | 24 | (3,106) | 126 | ||||||||||
| Earnings (loss) before income taxes | 15,589 | (6,776) | 19,996 | (12,271) | ||||||||||
| Income tax expense (Note 19) | (4,947) | — | (8,371) | — | ||||||||||
| Net earnings (loss) | $ | 10,642 | $ | (6,776) | $ | 11,625 | $ | (12,271) | ||||||
| Other comprehensive loss, net of taxes | ||||||||||||||
| Loss on investments, net of tax (Note 6b) | (141) | — | (141) | — | ||||||||||
| Currency translation adjustment | — | (8) | — | 36 | ||||||||||
| Total comprehensive earnings (loss) | $ | 10,501 | $ | (6,784) | $ | 11,484 | $ | (12,235) | ||||||
| Net earnings (loss) attributable to common shareholders | ||||||||||||||
| Basic (loss) earnings per share | $ | 0.06 | $ | (0.07) | $ | 0.07 | $ | (0.15) | ||||||
| Diluted (loss) earnings per share | $ | 0.06 | $ | (0.07) | $ | 0.06 | $ | (0.15) | ||||||
| Weighted average shares outstanding (in 000’s) Basic | 168,930 | 88,459 | 168,820 | 80,797 | ||||||||||
| Weighted average shares outstanding (in 000’s) Diluted | 190,128 | 88,459 | 190,018 | 80,797 | ||||||||||
| INTEGRA RESOURCES CORP. | 3 |
||||
![]() |
Condensed Interim Consolidated Statements of Cash Flows
(unaudited, in thousands of U.S. dollars)
|
||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Operating activities | ||||||||||||||
| Net earnings (loss) for the period | $ | 10,642 | $ | (6,776) | $ | 11,625 | $ | (12,271) | ||||||
| Income tax expense (Note 19) | 4,947 | — | 8,371 | — | ||||||||||
| Depreciation | 3,573 | 226 | 7,105 | 467 | ||||||||||
| Unrealized investment gain | 91 | — | — | — | ||||||||||
| Unrealized foreign exchange losses | (758) | 32 | (789) | (31) | ||||||||||
| Interest Income | (821) | — | (1,160) | — | ||||||||||
| Interest expense (Note 18) | 1,491 | 707 | 2,966 | 1,427 | ||||||||||
| Income taxes paid | (1,650) | — | (1,650) | — | ||||||||||
| Other operating activities (Note 20) | (913) | 274 | 2,434 | (95) | ||||||||||
| Change in working capital (Note 20) | (297) | 390 | 3,135 | (1,462) | ||||||||||
| $ | 16,305 | $ | (5,147) | $ | 32,037 | $ | (11,965) | |||||||
| Investing activities | ||||||||||||||
| Payments for mineral properties, plant and equipment | (13,125) | (332) | (17,206) | (785) | ||||||||||
| Proceeds from sale of mineral properties, plant and equipment | 10 | (12) | 10 | 50 | ||||||||||
| Interest Received | 582 | — | 921 | — | ||||||||||
| Purchase of investments | — | (28) | — | (28) | ||||||||||
| Payments for derivatives | (132) | — | (408) | — | ||||||||||
| Other investing | (42) | — | — | — | ||||||||||
| Proceeds from sale of net smelter royalty (Note 22) | — | — | — | 4,875 | ||||||||||
| $ | (12,707) | $ | (372) | $ | (16,683) | $ | 4,112 | |||||||
| Financing activities | ||||||||||||||
| Common share proceeds (Note 14) | — | (427) | — | 9,893 | ||||||||||
| Vested restricted share units | — | — | (21) | — | ||||||||||
| Exercise of warrants | 252 | — | 252 | — | ||||||||||
| Interest paid | (409) | — | (808) | — | ||||||||||
| Repayment of loans (Note 11) | (53) | (44) | (127) | (101) | ||||||||||
| Payments of equipment leases (Note 12) | (2,106) | (83) | (4,442) | (204) | ||||||||||
| $ | (2,316) | $ | (554) | $ | (5,146) | $ | 9,588 | |||||||
| Effects of exchange rate changes on cash and cash equivalents | 635 | (8) | 635 | 36 | ||||||||||
| Increase (decrease) in cash and cash equivalents | 1,917 | (6,081) | 10,843 | 1,771 | ||||||||||
| Cash and cash equivalents at the beginning of the period | 61,116 | 16,667 | 52,190 | 8,815 | ||||||||||
| Cash and cash equivalents at the end of the period | $ | 63,033 | $ | 10,586 | $ | 63,033 | $ | 10,586 | ||||||
| INTEGRA RESOURCES CORP. | 4 |
||||
![]() |
Condensed Interim Consolidated Statements of Changes in Equity
(unaudited, in thousands of U.S. dollars except for number of shares)
|
||||
| Issued shares |
Issued capital |
Share-based payment reserve | Investment revaluation reserve | Currency translation reserve | Deficit | Total | |||||||||||||||||
| Balance, December 31, 2023 | 68,871 | $ | 176,942 | $ | 8,854 | $ | — | $ | 3,820 | $ | (149,095) | $ | 40,521 | ||||||||||
| Total comprehensive loss | |||||||||||||||||||||||
| Net loss for the period | — | — | — | — | — | (12,271) | (12,271) | ||||||||||||||||
| Presentation currency translation | — | (6,169) | — | — | 6,205 | — | 36 | ||||||||||||||||
| — | (6,169) | — | — | 6,205 | (12,271) | (12,235) | |||||||||||||||||
| Common shares issued in equity financings | 16,612 | 11,098 | — | — | — | — | 11,098 | ||||||||||||||||
| Common shares issued on property acquisition | 2,960 | 2,100 | — | — | — | — | 2,100 | ||||||||||||||||
| Share issue costs | — | (1,157) | — | — | — | — | (1,157) | ||||||||||||||||
| Share-based compensation | — | — | 893 | — | — | — | 893 | ||||||||||||||||
| Share units settled | 16 | 28 | (76) | — | — | — | (48) | ||||||||||||||||
| Balance, June 30, 2024 | 88,459 | 182,842 | 9,671 | — | 10,025 | (161,366) | 41,172 | ||||||||||||||||
| Total comprehensive earnings | |||||||||||||||||||||||
| Net earnings for the period | — | — | — | — | — | 2,770 | 2,770 | ||||||||||||||||
| Presentation currency translation | — | (11,811) | — | — | 11,750 | — | (61) | ||||||||||||||||
| — | (11,811) | — | — | 11,750 | 2,770 | 2,709 | |||||||||||||||||
| Common shares issued in equity financings | 14,900 | 14,457 | — | — | — | — | 14,457 | ||||||||||||||||
| Acquisition of Florida Canyon | 65,213 | 72,652 | 17 | — | — | — | 72,669 | ||||||||||||||||
| Share issue costs | — | (972) | — | — | — | — | (972) | ||||||||||||||||
| Share-based compensation | — | — | 650 | — | — | — | 650 | ||||||||||||||||
| Share units settled | 136 | 313 | (443) | — | — | — | (130) | ||||||||||||||||
| Balance, December 31, 2024 | 168,708 | 257,481 | 9,895 | — | 21,775 | (158,596) | 130,555 | ||||||||||||||||
| Total comprehensive earnings | |||||||||||||||||||||||
| Net earnings for the period | — | — | — | — | — | 11,625 | 11,625 | ||||||||||||||||
| Other comprehensive loss | — | — | — | (141) | — | — | (141) | ||||||||||||||||
| Foreign exchange translation | — | — | — | — | — | — | — | ||||||||||||||||
| — | — | — | (141) | — | 11,625 | 11,484 | |||||||||||||||||
| Share-based compensation | — | — | 972 | — | — | — | 972 | ||||||||||||||||
| Share units settled | 4 | 8 | (29) | — | — | — | (21) | ||||||||||||||||
| Warrants exercised | 291 | 252 | — | — | — | — | 252 | ||||||||||||||||
| Stock options forfeited | — | — | — | — | — | — | — | ||||||||||||||||
| Balance, June 30, 2025 | 169,003 | 257,741 | 10,838 | (141) | 21,775 | (146,971) | 143,242 | ||||||||||||||||
| INTEGRA RESOURCES CORP. | 5 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| 1. Nature of Operations | ||
| 2. Basis of Preparation | ||
| 3. Material Accounting Policies | ||
4. Changes in Accounting Standards | ||
| INTEGRA RESOURCES CORP. | 6 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
5. Significant Judgments and Estimates | ||
6. Financial Instruments | ||
| June 30, 2025 | Amortized cost | FVTPL | FVTOCI | Total | ||||||||||
| Financial assets | ||||||||||||||
| Cash and cash equivalents | $ | 63,033 | $ | — | $ | — | $ | 63,033 | ||||||
| Restricted cash | 15,530 | — | — | 15,530 | ||||||||||
| Derivative assets | — | 1 | — | 1 | ||||||||||
| Investments | — | — | 222 | 222 | ||||||||||
| Financial liabilities | ||||||||||||||
| Accounts payable and accrued liabilities | 19,150 | — | — | 19,150 | ||||||||||
| Debt | 14,513 | 6,565 | — | 21,078 | ||||||||||
| December 31, 2024 | Amortized cost | FVTPL | FVTOCI | Total | ||||||||||
| Financial assets | ||||||||||||||
| Cash and cash equivalents | $ | 52,190 | $ | — | $ | — | $ | 52,190 | ||||||
| Restricted cash | 15,288 | — | — | 15,288 | ||||||||||
| Derivative assets | — | 551 | — | 551 | ||||||||||
| Investments | — | — | 363 | 363 | ||||||||||
| Financial liabilities | ||||||||||||||
| Accounts payable and accrued liabilities | 19,919 | — | — | 19,919 | ||||||||||
| Debt | 14,096 | 2,611 | — | 16,707 | ||||||||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Unrealized investment losses | $ | (141) | $ | — | $ | (141) | $ | — | ||||||
| INTEGRA RESOURCES CORP. | 7 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Unrealized conversion feature (losses) gains (Note 11) | (1,812) | (102) | (3,994) | 380 | ||||||||||
| Unrealized bullion contract losses | (76) | — | (977) | — | ||||||||||
| Derivative (losses) gains | $ | (1,888) | $ | (102) | $ | (4,971) | $ | 380 | ||||||
| At June 30, 2025 | At December 31, 2024 | |||||||||||||
| Level 1 | Level 2 | Level 1 | Level 2 | |||||||||||
| Assets and Liabilities: | ||||||||||||||
| Investments | 222 | 363 | ||||||||||||
| Derivative assets | — | 1 | 551 | |||||||||||
| Debt - derivative component | — | 6,565 | — | 2,611 | ||||||||||
| INTEGRA RESOURCES CORP. | 8 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| INTEGRA RESOURCES CORP. | 9 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
7. Prepaids and other assets | ||
| June 30, 2025 | December 31, 2024 | |||||||
| Prepaid insurance | $ | 1,035 | $ | 660 | ||||
| Other prepaid expenses | 2,431 | 1,820 | ||||||
| Trade receivables | 9 | — | ||||||
| Prepaid income tax | — | 208 | ||||||
| Other receivables | 438 | 733 | ||||||
| $ | 3,913 | $ | 3,421 | |||||
8. Inventories | ||
| June 30, 2025 | December 31, 2024 | |||||||
| Stockpile | $ | 619 | $ | 674 | ||||
| In-process | 41,796 | 51,987 | ||||||
| Finished | 77 | 714 | ||||||
| Materials and supplies | 4,667 | 4,645 | ||||||
| $ | 47,159 | $ | 58,020 | |||||
9. Mineral Properties, Plant, and Equipment | ||
| June 30, 2025 | December 31, 2024 | ||||||||||||||||||||||
| Cost | Accumulated Depreciation | Carrying Value | Cost | Accumulated Depreciation | Carrying Value | ||||||||||||||||||
| Producing: | |||||||||||||||||||||||
| USA | Florida Canyon | $ | 70,154 | $ | (7,526) | $ | 62,628 | $ | 46,155 | $ | (1,593) | $ | 44,562 | ||||||||||
| Non-Producing: | |||||||||||||||||||||||
| USA | Delamar | 35,817 | (2,444) | $ | 33,373 | 34,605 | (2,391) | $ | 32,214 | ||||||||||||||
| USA | Nevada North | 28,368 | (362) | $ | 28,006 | 28,240 | (279) | $ | 27,961 | ||||||||||||||
| Canada | Other | 718 | (381) | $ | 337 | 718 | (336) | $ | 382 | ||||||||||||||
| 64,903 | (3,187) | 61,716 | 63,563 | (3,006) | 60,557 | ||||||||||||||||||
| Total | $ | 135,057 | $ | (10,713) | $ | 124,344 | $ | 109,718 | $ | (4,599) | $ | 105,119 | |||||||||||
| INTEGRA RESOURCES CORP. | 10 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
10. Accounts Payable and Accrued Liabilities | ||
| June 30, 2025 | December 31, 2024 | |||||||
| Trade payables | $ | 7,935 | $ | 9,510 | ||||
| Accrued liabilities | 7,415 | 3,426 | ||||||
| Accrued employee payroll and benefits | 3,704 | 4,341 | ||||||
| Accrued other tax liabilities | 96 | 2,642 | ||||||
| $ | 19,150 | $ | 19,919 | |||||
11. Debt | ||
| Liability component | Derivative component | Total | |||||||||
| Facility balance, January 1, 2024 | $ | 10,028 | $ | 616 | $ | 10,644 | |||||
| Drawdown | 3,936 | 1,064 | 5,000 | ||||||||
| Transaction costs | (452) | - | (452) | ||||||||
| Accretion | 810 | - | 810 | ||||||||
| Interest expense | 1,154 | - | 1,154 | ||||||||
| Interest payments | - | - | - | ||||||||
| Change on loan modification | (1,513) | - | (1,513) | ||||||||
| Change in fair value of derivative | - | 931 | 931 | ||||||||
| Facility balance | $ | 13,963 | $ | 2,611 | $ | 16,574 | |||||
| Equipment loan balance | 133 | ||||||||||
| Total balance, December 31, 2024 | 16,707 | ||||||||||
| Interest expense | 810 | - | 810 | ||||||||
| Accretion | 549 | - | 549 | ||||||||
| Foreign exchange gain | (5) | (5) | |||||||||
| Interest payment | (810) | - | (810) | ||||||||
| Change in fair value of debt | - | 3,954 | 3,954 | ||||||||
| Facility balance, June 30, 2025 | $ | 14,507 | $ | 6,565 | $ | 21,072 | |||||
| Equipment loan balance, June 30, 2025 | $ | 6 | |||||||||
| $ | 21,078 | ||||||||||
| INTEGRA RESOURCES CORP. | 11 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| June 30, 2025 | December 31, 2024 | |||||||
| Maturity date | July 31, 2027 | July 31, 2027 | ||||||
| Risk-free rate | 3.79 | % | 4.39 | % | ||||
| Share price | 1.51 | 0.86 | ||||||
| Expected volatility | 57.30 | % | 57.10 | % | ||||
| Dividend yield | — | — | ||||||
| Annual interest rate | 9.25 | % | 9.25 | % | ||||
| Conversion price (per share) | 1.22 | 1.22 | ||||||
Conversion price cap(1) |
1.83 | 1.83 | ||||||
| Credit spread | n/a | n/a | ||||||
12. Leases | ||
| Lease Liabilities | |||||
| Balance, January 1, 2024 | $ | 1,080 | |||
| Addition from acquisition of Florida Canyon | 9,196 | ||||
| Change in estimates and modification | 595 | ||||
| Payments | (2,341) | ||||
| Interest | 221 | ||||
| Adjustment on currency translation | (39) | ||||
| Balance, December 31, 2024 | $ | 8,712 | |||
| Additions | 4,188 | ||||
| Payments | (4,442) | ||||
| Change in estimates and modification | (10) | ||||
| Interest | 322 | ||||
| Balance, June 30, 2025 | $ | 8,770 | |||
| Total leases | $ | 8,770 | |||
| Less: current portion | (5,875) | ||||
| Long-term leases | $ | 2,895 | |||
| INTEGRA RESOURCES CORP. | 12 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
13. Reclamation Provision | ||
| June 30, 2025 | December 31, 2024 | |||||||
| Balance, beginning of period | $ | 54,527 | $ | 25,492 | ||||
| Acquisition of Florida Canyon | - | 29,817 | ||||||
| Reclamation provision accretion (Note 18) | 1,190 | 1,217 | ||||||
| Reclamation paid | (514) | (1,188) | ||||||
| Revisions in estimates and obligations | 1,899 | (811) | ||||||
| Balance, end of period | $ | 57,102 | $ | 54,527 | ||||
| Less: current portion | $ | (1,898) | $ | (1,615) | ||||
| Long-term portion | $ | 55,204 | $ | 52,912 | ||||
14. Share Capital and Employee Compensation Plans | ||
| Six months ended June 30, 2025 |
Year ended December 31, 2024 |
|||||||||||||
| Number of options |
Weighted average exercised price CAD |
Number of options |
Weighted average exercised price CAD |
|||||||||||
| Outstanding, beginning of period | 2,624 | $ | 3.15 | 3,300 | $ | 4.05 | ||||||||
| Granted | 1,654 | 1.47 | 92 | 3.12 | ||||||||||
| Expired | — | — | (638) | 6.94 | ||||||||||
| Forfeited | (710) | 2.99 | (130) | 7.30 | ||||||||||
| Outstanding, end of period | 3,568 | $ | 2.40 | 2,624 | $ | 3.15 | ||||||||
| Options Outstanding | Options Exercisable | ||||||||||||||||
| Range of Exercise Prices CAD | Number Outstanding as at June 30, 2025 | Weighted Average Remaining Contractual Life (years) | Weighted Average Exercise Price CAD | Number Outstanding as at June 30, 2025 | Weighted Average Exercise Price CAD | ||||||||||||
$1.04 - $2.95 |
3,077 | 4.0 | $ | 1.49 | 814 | $ | 1.56 | ||||||||||
$2.96 - $5.90 |
70 | 1.1 | 5.33 | 71 | 5.33 | ||||||||||||
$5.91 - $8.85 |
261 | 1.5 | 6.82 | 261 | 6.82 | ||||||||||||
$8.86 - $11.78 |
160 | 0.5 | 11.41 | 160 | 11.41 | ||||||||||||
| 3,568 | 3.6 | $ | 2.40 | 1,306 | $ | 4.02 | |||||||||||
| INTEGRA RESOURCES CORP. | 13 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| Six months ended June 30, 2025 |
Year ended December 31, 2024 |
|||||||||||||
| Number outstanding | Fair value | Number outstanding | Fair value | |||||||||||
| Outstanding, beginning of period | 835 | $ | 719 | 1,165 | $ | 1,573 | ||||||||
| Granted | 1,585 | 1,647 | — | — | ||||||||||
| Settled | (24) | (28) | (263) | (569) | ||||||||||
| Forfeited | (333) | (327) | (67) | (88) | ||||||||||
| Change in value | — | 216 | — | (197) | ||||||||||
| Outstanding, end of period | 2,063 | 2,227 | 835 | 719 | ||||||||||
| Six months ended June 30, 2025 |
Year ended December 31, 2024 |
|||||||||||||
| Number outstanding | Fair value | Number outstanding | Fair value | |||||||||||
| Outstanding, beginning of period | 698 | $ | 1,226 | 732 | $ | 1,502 | ||||||||
| Granted | 382 | 384 | 146 | 121 | ||||||||||
| Cancelled | — | — | (124) | (118) | ||||||||||
| Settled | (67) | (218) | (56) | (191) | ||||||||||
| Change in value | — | 89 | — | (88) | ||||||||||
| Outstanding, end of period | 1,013 | 1,481 | 698 | 1,226 | ||||||||||
| Six months ended June 30, 2025 |
Year ended December 31, 2024 |
|||||||||||||
| Number outstanding | Fair value | Number outstanding | Fair value | |||||||||||
| Outstanding, beginning of period | 8,306 | $ | 7,392 | 2,015 | $ | 2,096 | ||||||||
| Issued | — | — | 8,306 | 7,392 | ||||||||||
| Exercised | (291) | (247) | — | — | ||||||||||
| Expired | — | — | (2,015) | (2,096) | ||||||||||
| Change in value | — | (95) | — | — | ||||||||||
| Outstanding, end of period | 8,015 | 7,050 | 8,306 | 7,392 | ||||||||||
| INTEGRA RESOURCES CORP. | 14 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
15. Revenue | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Gold | $ | 60,620 | $ | — | $ | 117,050 | $ | — | ||||||
| Silver | 452 | — | 1,047 | — | ||||||||||
| Revenue | $ | 61,072 | $ | — | $ | 118,097 | $ | — | ||||||
16. Production Costs | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Mining | $ | 14,954 | $ | — | $ | 28,025 | $ | — | ||||||
| Crushing and Processing | 10,057 | — | 19,722 | — | ||||||||||
| Mine General and administrative | 1,806 | — | 6,406 | — | ||||||||||
| Refining and desorption | 147 | — | 302 | — | ||||||||||
| Changes in inventories | 1,335 | — | 8,326 | — | ||||||||||
| $ | 28,299 | $ | — | $ | 62,781 | $ | — | |||||||
17. General and Administrative Expenses | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Corporate administration | 1,862 | 1,149 | 3,536 | 2,350 | ||||||||||
| Share-based compensation | 610 | 449 | 961 | 893 | ||||||||||
| Depreciation | 195 | 226 | 400 | 467 | ||||||||||
| $ | 2,667 | $ | 1,824 | $ | 4,897 | $ | 3,710 | |||||||
| INTEGRA RESOURCES CORP. | 15 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
18. Interest and Finance Expense | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Interest expense | $ | (86) | $ | 1 | $ | 95 | $ | 5 | ||||||
| Debt interest expense (Note 11) | 411 | 268 | 810 | 529 | ||||||||||
| Lease interest expense (Note 12) | 305 | 23 | 322 | 48 | ||||||||||
| Reclamation accretion expense | 576 | 103 | 1,190 | 359 | ||||||||||
| Debt accretion expense | 285 | 313 | 549 | 486 | ||||||||||
| $ | 1,491 | $ | 708 | $ | 2,966 | $ | 1,427 | |||||||
19. Income Taxes | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Current tax expense | $ | 4,141 | $ | — | $ | 7,558 | $ | — | ||||||
| Deferred tax expense | 806 | — | 813 | — | ||||||||||
| $ | 4,947 | $ | — | $ | 8,371 | $ | — | |||||||
20. Supplemental Cash Flow | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| Other operating activities | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Adjustments for non-cash income statement items: | ||||||||||||||
| Fair value adjustment to production costs on sale of acquired inventories | $ | (3,385) | $ | — | $ | (3,385) | $ | — | ||||||
| Derivative losses (gains) (Note 6c) | 1,888 | 102 | 4,971 | (380) | ||||||||||
| Deferred Transaction costs | 26 | (41) | — | (72) | ||||||||||
| Share-based compensation expense (Note 17) | 610 | 449 | 961 | 893 | ||||||||||
| Losses on sale of mineral properties, plant and equipment (Note 9) | 15 | — | 51 | — | ||||||||||
| Reclamation expenditures (Note 13) | (233) | (236) | (514) | (536) | ||||||||||
| Change in estimate of reclamation costs at closed mines | 166 | — | 350 | — | ||||||||||
| $ | (913) | $ | 274 | $ | 2,434 | $ | (95) | |||||||
| INTEGRA RESOURCES CORP. | 16 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| Change in working capital | 2025 | 2024 | 2025 | 2024 | ||||||||||
| Inventories (Note 8) | 3,212 | — | 11,690 | — | ||||||||||
| Prepaids and other assets (Note 7) | 1,186 | (269) | (440) | (138) | ||||||||||
| Accounts payable and accrued liabilities (Note 10) | (4,695) | 659 | (8,115) | (1,324) | ||||||||||
| $ | (297) | $ | 390 | $ | 3,135 | $ | (1,462) | |||||||
21. Segmented Information | ||
| For the three months ended June 30, 2025 | |||||||||||||||||
| Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures | ||||||||||||
| Florida Canyon | $ | 61,072 | $ | 32,484 | $ | 3,378 | $ | 25,210 | $ | 13,004 | |||||||
| DeLamar | — | — | — | — | 96 | ||||||||||||
| All other | — | — | — | — | 25 | ||||||||||||
| $ | 61,072 | $ | 32,484 | $ | 3,378 | $ | 25,210 | $ | 13,125 | ||||||||
| For the three months ended June 30, 2024 | |||||||||||||||||
| Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures | ||||||||||||
| Florida Canyon | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
| DeLamar | — | — | — | — | 32 | ||||||||||||
| All other | — | — | — | — | — | ||||||||||||
| Total | $ | — | $ | — | $ | — | $ | — | $ | 32 | |||||||
| INTEGRA RESOURCES CORP. | 17 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
| For the six months ended June 30, 2025 | |||||||||||||||||
| Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures | ||||||||||||
| Florida Canyon | $ | 118,097 | $ | 70,698 | $ | 6,705 | $ | 40,694 | $ | 16,789 | |||||||
| DeLamar | — | — | — | — | 292 | ||||||||||||
| All other | — | — | — | — | 125 | ||||||||||||
| $ | 118,097 | $ | 70,698 | $ | 6,705 | $ | 40,694 | $ | 17,206 | ||||||||
| For the six months ended June 30, 2024 | |||||||||||||||||
| Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures | ||||||||||||
| Florida Canyon | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||
| DeLamar | — | — | — | — | 66 | ||||||||||||
| All other | — | — | — | — | — | ||||||||||||
| $ | — | $ | — | $ | — | $ | — | $ | 66 | ||||||||
| At June 30, 2025 | |||||||||||
| Segment | Assets | Liabilities | Net assets | ||||||||
| Florida Canyon | $ | 177,796 | $ | 61,314 | $ | 116,482 | |||||
| DeLamar | 33,782 | 24,714 | 9,068 | ||||||||
| All other | 61,638 | 50,976 | 10,662 | ||||||||
| $ | 211,578 | $ | 86,028 | $ | 125,550 | ||||||
| At December 31, 2024 | |||||||||||
| Segment | Assets | Liabilities | Net assets | ||||||||
| Florida Canyon | $ | 143,102 | $ | 58,116 | $ | 84,986 | |||||
| DeLamar | 34,798 | 23,336 | 11,462 | ||||||||
| All other | 86,711 | 44,167 | 42,544 | ||||||||
| $ | 177,900 | $ | 81,452 | $ | 96,448 | ||||||
22. Commitments | ||
23. Contingencies | ||
| INTEGRA RESOURCES CORP. | 18 |
||||
![]() |
Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
24. Related Party Transactions | ||
| 25. Other Expense | ||
| Three months ended June 30, |
Six months ended June 30, |
|||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Transaction and integration costs | $ | (36) | $ | — | $ | (2,131) | $ | — | ||||||
| Non-deductible tax charges | (1,044) | — | (1,044) | — | ||||||||||
| Change in estimated reclamation provision (Note 13) | 18 | — | (166) | — | ||||||||||
| Mineral properties, plant and equipment (losses) gains (Note 9) | (15) | (12) | (51) | 50 | ||||||||||
| Other income | 319 | 36 | 286 | 76 | ||||||||||
| $ | (758) | $ | 24 | $ | (3,106) | $ | 126 | |||||||
| INTEGRA RESOURCES CORP. | 19 |
||||
/s/ Gregory Robinson |
|||||
Name: Gregory Robinson (P.E., SME Registered Member) |
|||||
Title: General Manager of Florida Canyon Mining Inc, a subsidiary of Integra Resources Corp. |
|||||
Date: August 13, 2025 |
|||||
![]() |
1050 – 400 Burrard Street Vancouver, British Columbia, Canada, V6C 3A6 Email: ir@integraresources.com |
||||
| FOR IMMEDIATE RELEASE | TSXV: ITR; NYSE American: ITRG | ||||
August 13, 2025 |
www.integraresources.com | ||||
| Three months ended June 30, |
Six months ended June 30, |
||||||||||
Operating Highlights |
Unit | 2025 | 2025 | ||||||||
| Ore mined | kt | 3,074 | 6,096 | ||||||||
| Waste mined | kt | 2,966 | 4,765 | ||||||||
| Crushed ore to pad | kt | 1,882 | 3,646 | ||||||||
| Run of mine ore to pad | kt | 1,275 | 2,474 | ||||||||
| Total placed | kt | 3,157 | 6,120 | ||||||||
| Processed grade | g/t | 0.21 | 0.22 | ||||||||
| Recovery | % | 60.5 | % | 60.4 | % | ||||||
| Gold produced | oz | 18,087 | 37,410 | ||||||||
Gold sold |
oz | 18,194 | 37,734 | ||||||||
| Three months ended June 30, |
Six months ended June 30, |
||||||||||
Financial Highlights |
Unit |
2025 | 2025 | ||||||||
| Revenue | $000s | 61,072 | 118,097 | ||||||||
| Cost of sales | $000s | (35,862) | (77,403) | ||||||||
| Mine operating earnings | $000s | 25,210 | 40,694 | ||||||||
| Earnings for the period | $000s | 10,642 | 11,625 | ||||||||
| Earnings per share (basic) | $/share | 0.06 | 0.07 | ||||||||
Adjusted earnings for the period(1) |
$000s | 11,772 | 16,206 | ||||||||
Adjusted earnings per share (basic)(1) |
$/share |
0.07 | 0.10 | ||||||||
| Operating cash flow | $000s | 16,305 | 32,037 | ||||||||
| Operating cash flow per share (basic) | $/share | 0.10 | 0.19 | ||||||||
Free cash flow(1) |
$000s | 2,111 | 11,824 | ||||||||
| Free cash flow per share (basic) | $/share | 0.01 | 0.07 | ||||||||
Cash costs(1) |
$/oz sold | 1,849 | 1,936 | ||||||||
Mine-site AISC(1) |
$/oz sold | 2,641 | 2,486 | ||||||||
Total AISC(1) |
$/oz sold | 2,777 | 2,605 | ||||||||
| Financial Position | June 30, 2025 | December 31, 2024 | |||||||||
| Cash and cash equivalents | $000s | $ | 63,033 | $ | 52,190 | ||||||
Working capital(1) |
$000s | $ | 60,112 | $ | 64,403 | ||||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Gold revenue | $ | 60,620 | $ | 117,050 | ||||
| Gold ounces sold during the period | 18,194 | 37,734 | ||||||
| Average realized gold price (per oz sold) | $ | 3,332 | $ | 3,102 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Payments for mineral properties, plant and equipment | $ | 13,004 | $ | 16,789 | ||||
| Payments for equipment leases | 2,007 | 4,241 | ||||||
| Total capital expenditures | 15,011 | 21,030 | ||||||
| Less: Non-sustaining capital expenditures | (817) | (817) | ||||||
| Sustaining capital expenditures | $ | 14,194 | $ | 20,213 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
Operating cash flow (1) |
$ | 16,305 | $ | 32,037 | ||||
| Less: sustaining capital expenditures | (14,194) | (20,213) | ||||||
| Free cash flow | $ | 2,111 | $ | 11,824 | ||||
| Free cash flow per share (basic) | $ | 0.01 | $ | 0.07 | ||||
| Weighted average shares outstanding (basic) | 168,930 | 168,820 | ||||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Revenue | $ | 61,072 | $ | 118,097 | ||||
| Mine operating earnings | 25,210 | 40,694 | ||||||
| Operating margin | 41 | % | 34 | % | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
Operating cash flow (1) |
$ | 16,305 | $ | 32,037 | ||||
| Add: change in working capital | 297 | (3,135) | ||||||
| Operating cash flow before change in working capital | $ | 16,602 | $ | 28,902 | ||||
| Operating cash flow per share (basic) | $ | 0.10 | $ | 0.19 | ||||
| Operating cash flow before change in working capital per share (basic) | $ | 0.10 | $ | 0.17 | ||||
| Weighted average shares outstanding (basic) | 168,930 | 168,820 | ||||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Production costs | $ | 28,299 | $ | 62,781 | ||||
| Royalties and excise taxes | 4,185 | 7,917 | ||||||
| Fair value adjustment to production costs on sale of acquired inventories | 1,615 | 3,385 | ||||||
| Less: Silver revenue | (452) | (1,047) | ||||||
| Total cash costs | 33,647 | 73,036 | ||||||
| Reclamation accretion expense | 210 | 567 | ||||||
| Sustaining capital expenditures | 14,194 | 20,213 | ||||||
| Mine-site AISC | $ | 48,051 | $ | 93,816 | ||||
| General and administrative expenses | $ | 1,862 | $ | 3,536 | ||||
| Total AISC | $ | 49,913 | $ | 97,352 | ||||
| Gold ounces sold (oz) | 18,194 | 37,734 | ||||||
| Cash costs (per Au sold) | $ | 1,849 | $ | 1,936 | ||||
| Mine-site AISC (per Au sold) | $ | 2,641 | $ | 2,486 | ||||
AISC (per Au sold) |
$ | 2,777 | $ | 2,605 | ||||
| Three months ended June 30, |
Six months ended June 30, |
|||||||
| 2025 | 2025 | |||||||
| Net earnings | $ | 10,642 | $ | 11,625 | ||||
| Increase (decrease) due to: | ||||||||
| Transaction and integration costs | 36 | 2,131 | ||||||
| Fair value adjustment to production costs on sale of acquired inventories | (1,615) | (3,385) | ||||||
| Unrealized losses (gains) on derivatives | 1,888 | 4,971 | ||||||
| Mineral properties, plant and equipment losses (gains) | 15 | 51 | ||||||
| Deferred tax expense | 806 | 813 | ||||||
| Adjusted earnings | 11,772 | 16,206 | ||||||
| Weighted average shares outstanding (in 000's) Basic | 168,930 | 168,820 | ||||||
| Adjusted basic earnings per share | $ | 0.07 | $ | 0.10 | ||||