Integra Resources Corp 6-K, filed Aug 13, 2025
Integra Resources Corp. (ITRG)
6-K
2025-08-13
For: 2025-06-30
View Original
Added on
April 11, 2026
About this 6-K
Integra Resources Corp filed this 6-K on August 13, 2025.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 6-K
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16 or 15d-16 UNDER THE
SECURITIES EXCHANGE ACT OF 1934
For the month of August, 2025.
Commission File Number 001-39372
| 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) | ||
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F
| Form 20-F | o | Form 40-F | x | ||||||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
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. | |||||
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
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. | |||||
EXPLANATORY NOTE
Exhibits 99.1, 99.2, and 99.5 submitted with this Form 6-K are hereby incorporated by reference into Integra Resources Corp's Registration Statements on Form S-8 (File Nos. 333-242495 and 333-267507) Form F-10 (File No. 333-276530).
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| INTEGRA RESOURCES CORP. | |||||
Date: August 13, 2025 | /s/ Andree St-Germain______________ Andree St-Germain Chief Financial Officer | ||||
-2-
INDEX TO EXHIBITS
-3-
Management's Discussion and Analysis
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2025
| 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 | ||
Forward-Looking Information
This MD&A contains “forward-looking statements” and “forward-looking information” (collectively, “forward-looking statements”) within the meaning of applicable Canadian and United States securities legislation. Forward-looking statements are included to provide information about management’s current expectations and plans that allows investors and others to get a better understanding of the Company’s operating environment, business operations and financial performance and condition. Forward-looking statements relate, but are not limited, to: the planned exploration, development and mining activities and expenditures of the Company, including estimated production, cash costs, all-in sustaining costs, and capital expenditures, the future cash flows from operations, net debt and financial results benefits results from work performed to date; the estimation of mineral resources and reserves; the realization of mineral resource and reserve estimates; the development, operational and economic results of economic studies on the Company's projects, including cash flows, revenue potential, development, capital and operating expenditures, development costs and timing thereof, extraction rates, production, life of mine projections and cost estimates; magnitude or quality of mineral deposits; anticipated advancement of permitting, optimization and the mine plans for the Company's projects, as applicable; exploration expenditures, costs and timing of the development of new deposits; underground exploration potential; costs and timing of future exploration; the completion and timing of future development studies; estimates of metallurgical recovery rates; anticipated advancement of the Company's projects and future exploration prospects; requirements for additional capital; the future price of metals; government regulation of mining operations; environmental risks; relationships with local communities; the timing and possible outcome of pending regulatory matters; the realization of the expected economics of the Company's projects; future growth potential of the Company's projects; and future development plans. Forward-looking statements are often identified by the use of words such as “may”, “will”, “could”, “would”, “anticipate”, ‘believe”, “expect”, “intend”, “potential”, “estimate”, “budget”, “scheduled”, “plans”, “planned”, “forecasts”, “goals” and similar expressions.
Forward-looking statements are based on a number of factors and assumptions made by management and considered reasonable at the time such statement was made. Assumptions and factors include: the Company's abilities to complete its planned exploration and development programs; the absence of adverse conditions at the Company's projects; satisfying ongoing covenants under the Company's loan facilities; no unforeseen operational delays; no material delays in obtaining necessary permits; results of independent engineer technical reviews; the possibility of cost overruns and unanticipated costs and expenses; the price of gold remaining at levels that continue to render the Company's projects economic, as applicable; the Company's ability to continue raising necessary capital to finance operations; and the ability to realize on the mineral resource and reserve estimates. Forward-looking statements necessarily involve known and unknown risks and uncertainties, which may cause actual performance and financial results in future periods to differ materially from any projections of future performance or result expressed or implied by such forward-looking statements. These risks and uncertainties include, but are not limited to: general business, economic and competitive uncertainties; the actual results of current and future exploration activities; conclusions of economic evaluations; meeting various expected cost estimates; benefits of certain technology usage; changes in project parameters and/or economic assessments as plans continue to be refined; future prices of metals; possible variations of mineral grade or recovery rates; the risk that actual costs may exceed estimated costs; geological, mining and exploration technical problems; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes and other risks of the mining industry; delays in obtaining governmental approvals or financing; risks related to local communities; the speculative nature of mineral exploration and development (including the risks of obtaining necessary licenses, permits and approvals from government authorities); title to properties; and other factors beyond the Company's control and as well as those factors included herein and elsewhere in the Company's disclosure. Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in the forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. This list in not exhaustive of the factors that may affect any of the Company's forward-looking statements. Although the Company believes its expectations are based on reasonable assumptions and have attempted to identify important factors that could cause actions, events or results to differ materially from those described in the forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. Readers are advised to study and consider risk factors disclosed in the Company's Annual Information Form dated March 26, 2025 for the fiscal year ended December 31, 2024, which is available on the SEDAR+ issuer profile for the Company at www.sedarplus.ca and on the EDGAR issuer profile for the Company at www.sec.gov.
Investors are cautioned not to put undue reliance on forward-looking statements. The forward looking-statements contained herein are made as of the date of this MD&A and, accordingly, are subject to change after such date. The Company
| 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) | |||||
disclaims any intent or obligation to update publicly or otherwise revise any forward-looking statements or the foregoing list of assumptions or factors, whether as a result of new information, future events or otherwise, except in accordance with applicable securities laws.
Cautionary Note to U.S. Investors
This MD&A includes Mineral Resource and Reserve classification terms that comply with reporting standards in Canada and the Mineral Resource and Reserve estimates are made in accordance with National Instrument 43-101 - Standards of Disclosure for Mineral Projects ("NI 43-101"). NI 43-101 is a rule of the Canadian Securities Administrators which establishes standards for all public disclosure an issuer makes of scientific and technical information concerning mineral projects. Technical disclosure contained in this MD&A has been prepared in accordance with NI 43-101 and the Canadian Institute of Mining, Metallurgy and Petroleum Classification System. These standards differ from the requirements of the U.S. Securities and Exchange Commission (“SEC”) and information contained in this MD&A may not be comparable to similar information disclosed by domestic United States companies subject to the SEC’s reporting and disclosure requirements.
Qualified Person
Technical information contained in this MD&A has been reviewed and approved by Gregory Robinson, P.E., SME Registered Member, and General Manager of Florida Canyon, who is a Qualified Person as defined by NI 43-101.
| 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 | ||
This Management’s Discussion and Analysis (“MD&A”) is intended to help the reader understand Integra Resources Corp. (“Integra”, “we”, “our” or the “Company”), our liquidity, capital resources, and operational and financial performance as at, and for the three and six months ended June 30, 2025, in comparison to the corresponding prior-year periods.
This MD&A should be read in conjunction with the Company's unaudited condensed interim consolidated financial statements and notes (the "Financial Statements"), prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) applicable to the preparation of interim financial statements under International Accounting Standard 34 Interim Financial Reporting (“IAS 34”), for the three and six months ended June 30, 2025.
This MD&A should also be read in conjunction with the Company’s audited consolidated financial statements and notes for the year ended December 31, 2024 (the “2024 Annual Financial Statements”), related annual MD&A, Form 40-F/Annual Information Form, and other continuous disclosure materials available on our website at www.Integraresources.com, on SEDAR+ at www.sedarplus.ca and on EDGAR at www.sec.gov, as applicable (for avoidance of doubt, unless specifically noted, no items from these or other websites mentioned in this MD&A are incorporated by reference).
All amounts in this MD&A and the unaudited condensed interim consolidated financial statements for the three and six months ended June 30, 2025 are presented in United States dollars (“USD”) unless identified otherwise.
The following are other abbreviations used throughout this MD&A: Au (gold), oz (ounces), gpt (grams per tonne), kt (kilotonne or thousands of tonnes), km (kilometres), and tpd (tonnes per day).
The effective date of this MD&A is August 13, 2025.
Non-GAAP Financial Measures
This MD&A refers to various non-GAAP measures which are used by the Company to manage and evaluate operating performance at the Company's Florida Canyon Mine and though widely reported in the mining industry as benchmarks for performance, do not have standardized meanings under IFRS Accounting Standards, and the methodology by which these measures are calculated may differ from similar measures reported by other companies. To facilitate a better understanding of these non-GAAP measures as calculated by the Company, additional information has been provided in this MD&A. Please refer to the section of this MD&A entitled “Non-GAAP Financial Measures” for a detailed description, and a reconciliation to the most comparable GAAP measure, of the following measures used in this MD&A:
•Average realized gold price
•Adjusted earnings & adjusted earnings per share
•Sustaining and non-sustaining capital expenditures
•Free cash flow & free cash flow per share (basic)
•Working capital
•Operating Margin
•Operating cash flow before change in working capital & Operating cash flow before change in working capital per share (basic)
•Operating cash flow per share (basic)
•Cash costs
•Mine-site all-in sustaining costs ("Mine-site AISC")
•All-in sustaining costs ("AISC")
2. Description of Business | ||
Integra is a growing Canadian-based precious metals producer headquartered in Vancouver, BC and is focused on gold mining, mine development and mineral exploration activities in the Great Basin of the Western USA. The Company's principal focus includes operating its Florida Canyon mining operation ("Florida Canyon" or the "Florida Canyon Operation" or the "Florida Canyon Mine") and engaging in exploration and development of its two flagship development-stage heap leach projects: the past producing DeLamar Project ("DeLamar" or "DeLamar Project") in southwestern Idaho, and the Nevada North Project ("Nevada North" or "Nevada North Project") in western Nevada.
Integra has an ongoing initiative to increase its asset base by expanding current Mineral Resource and Reserve Estimates, acquiring, discovering and developing high value precious metal projects, and ultimately operating multiple precious metals
| 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) | |||||
mines in the Americas. The Company is listed on the TSX Venture Exchange (Symbol: ITR) and on the NYSE-American (Symbol: ITRG).
3. Highlights | ||
The following highlights refer to adjusted earnings, free cash flow, cash costs, AISC, operating cash flow before changes in working capital, operating margin, and treasury assets which are described in more detail in section "10. Non-GAAP Financial Measures" of this MD&A.
Q2 2025
•Mined 3,074,440 tonnes of ore and 2,966,291 tonnes of waste at a strip ratio of 0.96. As a result, mining rates were 33,785 tonnes per day (“tpd”), a 1% increase from Q1 2025.
•Produced 18,087 gold ounces.
•Sold 18,194 gold ounces at a record average realized price of $3,332 per gold ounce.
•Record quarterly revenue of $61.1 million which exceeded Q1 2025 revenue of $57.0 million.
•Record mine operating earnings of $25.2 million representing a 41% operating margin, exceeded the $15.5 million and 27% operating margin achieved in Q1 2025.
•Adjusted earnings of $11.8 million, or $0.07 per share, which exceeded the $4.4 million, or $0.03 per share in Q1 2025. Adjustments were largely related to unrealized derivative losses on the debt conversion feature and bullion contracts, transaction and integration costs, and the purchase price fair value adjustments to inventory recognized in the quarterly earnings.
•Net earnings were $10.6 million, or $0.06 earnings per share, compared to $1.0 million, or $0.01 earnings per share, in Q1 2025.
•Cash costs of $1,849 per gold ounce decreased from $2,016 in Q1 2025. H1 2025 cash costs of $1,936 per gold ounce were slightly higher than the Company's guidance range of $1,800 to $1,900 per gold ounce but are expected to remain within guidance for the year.
•Mine-site all-in sustaining costs (“Mine-site AISC”) increased to $2,641 per gold ounce, up from $2,342 in Q1 2025, primarily due to $8.2 million in higher planned sustaining capital expenditures, mainly related to equipment refurbishments and heap leach pad expansion. H1 2025 Mine-site AISC of $2,486 per gold ounce is within the guidance range of $2,450 to $2,550 per gold ounce.
•Operating cash flow of $16.3 million, increased from $16.1 million, in Q1 2025 largely from higher metal prices. Operating cash flow before changes in working capital in the quarter was $16.6 million. Both figures are net of the payment of income taxes, which totaled $1.7 million.
•Free cash flow generation was $2.1 million, or $0.01 per share, for the quarter.
•Ended the quarter with cash and cash equivalents of $63.0 million, an increase of 3% from $61.1 million at the end of Q1 2025.
| 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 | ||
Integra reaffirms its 2025 guidance, outlined below, which includes an outlook for production, operating costs, sustaining and growth capital, and development spending across the Company’s portfolio.
2025 Guidance Summary
Integra has set its full year 2025 guidance as follows:
| 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 | ||||||
(1)Non-GAAP measure. Refer to the "Non-GAAP Measures" section of this MD&A.
(2)Excludes stock-based compensation and depreciation (non-cash items)
2025 Production, Cost, and Growth Outlook – Florida Canyon Mine
Gold production from the Florida Canyon Mine is expected to be 70,000 to 75,000 ounces in 2025. The Company is planning to mine approximately 13.5 million tonnes of ore and 11.2 million tonnes of waste for a total of 24.7 million tonnes, resulting in a strip ratio of 0.83. The increased strip ratio in 2025 is a result of catching up on stripping postponed by previous owners, as well as additional stripping required to access new areas for mining.
Cash costs at Florida Canyon are expected to range from $1,800 to $1,900 per ounce of gold sold, including royalties. Integra has numerous ongoing optimization studies at Florida Canyon focused on identifying areas for increased efficiency and cost reduction; however, the potential benefits of these initiatives are not reflected in the current guidance.
Sustaining capital expenditures of $48.0 million to $53.0 million are focused on capitalized waste stripping, mobile fleet rebuild and replacement financing, heap leach pad expansion, and other sustaining items. Sustaining capital expenditure is weighted more heavily toward the third quarter of 2025, with increasing expenditures for the heap leach pad expansion and fleet refurbishment. Approximately 45% of the annual sustaining capital is expected to be deployed in the third quarter of the year, which will result in an elevated mine-site all-in sustaining cost during this period.
Mine site all-in sustaining costs at Florida Canyon are expected to range from $2,450 to $2,550 per ounce of gold sold, which reflects the capital-intensive period at Florida Canyon expected in 2025 and 2026. The increase to the mine-site all-in sustaining cost guidance range in 2025 versus actual first quarter costs is primarily a result of timing of sustaining capital expenditures.
Growth capital between $8.0 million and $10.0 million at Florida Canyon will be deployed on expansion projects and various studies including drill testing oxide targets, mobile equipment financing to grow the fleet, engineering studies on potential steepening of pit wall slopes, and the possibility of increasing run-of-mine gold mineralized material to the heap leach pad. At Florida Canyon approximately $1.5 million has been allocated to support the 2025 growth drilling program, consisting of ~10,000 meters of reverse circulation and sonic drilling ("RC Drilling") focused on near-mine targets designed to support oxide mineral reserve and resource growth and mine life extension. Drilling commenced in early May and is expected to conclude in the third quarter of 2025, with initial assay results expected to be released during the summer months of 2025. The drill program is expected to support a mineral resource and reserve update and a revised life-of-mine plan in 2026.
| 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) | |||||
2025 Development Outlook – The DeLamar Project and the Nevada North Project
Integra remains committed to advancing its flagship development-stage heap leach projects: the past producing DeLamar Gold-Silver Project located in southwestern Idaho and the Nevada North Project located in western Nevada. The total expected project development spending in 2025 is $14.5 million to $15.5 million.
At DeLamar, efforts in 2025 continue to be focused on the completion of the Feasibility Study and permitting advancement. A total of $12.0 million to $12.5 million has been allocated to advancing DeLamar in 2025. Approximately 15% of the anticipated budget at DeLamar is allocated to engineering studies that will support the upcoming Feasibility Study, which is expected to be delivered in H2 2025. Approximately 40% of the budget for DeLamar will directly support permitting activities. In March 2025, Integra submitted the Mine Plan of Operations (“MPO”) for DeLamar to the United States Bureau of Land Management (“BLM”). The submission of the updated MPO to the BLM initiates the pathway for the issuance of a Notice of Intent (“NOI”), which is a formal announcement of the BLM’s intent to prepare an Environmental Impact Statement (“EIS”) to evaluate the potential environmental effects of the proposed action in accordance with the National Environmental Policy Act (“NEPA”). The most recently submitted and updated MPO was designed to reduce the amount of surface disturbance of the proposed DeLamar mine development, relative to previous MPO versions, with more proposed development to occur on existing surface disturbance caused by past mining operations.
Nevada North consists of two mineral exploration deposits, the Wildcat Deposit (“Wildcat”) and the Mountain View Deposit (“Mountain View”). At Nevada North, the Company has allocated approximately $2.5 million to $3.0 million to execute several initiatives focused on continued project advancement and de-risking. The Company anticipates completing a metallurgical test work program at Wildcat and commencing a geochemical sampling program designed to assess future development criteria for mineralized oxide material and waste rock in H2 2025. Metallurgical and geochemical testing is being completed to support future economic studies and permitting efforts at Nevada North. These initiatives contribute to Integra’s long-term growth strategy which involves the de-risking and permitting of its key development stage heap leach projects to build a leading U.S. focused intermediate gold producer.
5. Health, Safety and Environment | ||
Integra experienced zero fatalities and zero lost time incidents for the first six months of 2025. Two MSHA-reportable injuries occurred at Florida Canyon in Q2, which brings the year to date total to four. The 2025 total recordable incident frequency rate ("TRIFR") at Florida Canyon is 1.89.
Integra experienced zero reportable environmental spills for the first six months of 2025. The Company experienced zero other environmental non-compliances in Q2, which leaves the total reportable non-compliances at two for the first six months of 2025.
| 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 | ||
The following operating performance refers to adjusted earnings, adjusted earnings per share (basic), operating cash flow per share (basic), free cash flow, free cash flow per share (basic), cash costs, AISC, and treasury assets which are described in more detail in section "10. Non-GAAP Financial Measures" of this MD&A:
| 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) | |||||
Mine
In Q2 2025 the Company mined 3,074,440 tonnes of ore from its open pit operations, a 2% increase compared to the 3,021,457 tonnes mined in Q1 2025. The Company also mined 2,966,291 tonnes of waste during the quarter, resulting in a strip ratio of 0.96, up from 1,798,502 tonnes of waste and a strip ratio of 0.60 in Q1 2025. The higher strip ratio in Q2 reflects increased capitalized waste stripping aligned with the Company’s re-investment strategy at Florida Canyon, as outlined in its 2025 guidance. Mining rates increased in Q2 compared to Q1, driven by improved mechanical availability of haul trucks resulting from the addition of rental units and optimized haul routes.
In H1 2025, the Company mined a total of 6,095,897 tonnes of ore and 4,764,792 tonnes of waste, for a strip ratio of 0.78. Mining rates are expected remain elevated in H2 2025 due to continued waste stripping in higher pits, and increased ROM tonnes placed. This is consistent with the Company's full year guidance.
Production
In Q2 2025, the Company produced 18,087 ounces of gold, compared to 19,323 ounces in Q1 2025. Q2 production was lower than Q1 due to a one-time efficiency improvement project that added about 2,000 ounces in Q1. Consistent production was supported by the recovery of gold ounces placed on the Phase IIIa heap leach pad during the first half of 2025, as well as residual ounces leached from Phase I and II heap leach pads. During the second quarter 2025 construction of the Phase IIIb heap leach pad at Florida Canyon was initiated, with commissioning expected in late 2025.
During H1 2025 the Company produced 37,410 oz gold, in line with the annual guidance of 70,000 to 75,000 gold ounces. H2 2025 will benefit from higher ounces placed as ROM tonnes increase and improved grades from the North Pit. Additionally, we expect continued recovery of residual ounces from Phases I & II.
Average process recoveries in the quarter of 60.5% Au, were slightly improved from the 60.4% Au achieved in Q1 2025.
Average process recoveries in H1 2025 of 60.4% Au, were in line with expectations.
Sustaining and Non-sustaining Capital
In Q2 2025, the Company invested $14.2 million in sustaining capital, bringing total H1 2025 spending to $20.2 million. This reflects the Company's continued commitment to reinvesting in the mine through new leach pad construction, increased capital stripping and mobile equipment refurbishments.
The Company also invested $0.8 million in non-sustaining growth capital during both the 2025 quarter and year-to-date periods. This spending was focused on testing lateral extensions and in-pit infill drilling, as well as a nominal amount of waste dump drilling.
These expenditures are in line with the Company's 2025 Guidance.
Cash Costs and Mine-site AISC
Cash costs averaged $1,849 per gold ounce in Q2 2025 and $1,936 per gold ounce for H1 2025. Mine-site AISC averaged $2,641 per gold ounce in Q2 2025 and $2,486 per gold ounce for H1 2025, aligning with the Company's 2025 AISC Guidance of $2,450 to $2,550 per ounce sold.
Exploration
The Company continued its resource growth-focused drill program at Florida Canyon, completing approximately 5,700 meters of drilling by the end of June. An additional 2100 meters were drilled after June 30th. The 2025 program originally planned for approximately 10,000 meters of RC Drilling, was subsequently expanded to 16,000 meters. Drilling is focused on three key areas: (1) evaluating near-surface oxide potential from historical waste areas; (2) expanding in-situ resources between existing open pits; and (3) testing lateral extensions and conducting in-pit infill drilling. The program is specifically designed to support resource and reserve growth and extend mine life at Florida Canyon.
Program expenditures totaled $1.1 million in Q2 and $1.2 million year-to-date. Following the initial success of the drilling, the scope of the program was expanded by approximately 6,000 meters, with a focus on historical waste areas.
| 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 | ||
The MPO for the DeLamar Project is currently under review by the U.S. Department of the Interior Bureau of Land Management and cooperating Federal and State agencies. A favorable Determination of Completeness by BLM will be followed by their environmental review of the Project in accordance with NEPA. Concurrently, Integra will work with Federal, state and local regulatory authorities to obtain all necessary permits for mine construction, operations, and reclamation.
The Feasibility Study for DeLamar continues with mine planning evaluating pit sizing and sequencing to develop the final mine plan. Operating and capital cost estimates will be finalized following the completion of the mine plan. The Feasibility Study is expecting to be released in H2 2025.
Metallurgical testing continues on core from the Wildcat project. The environmental analysis for the Wildcat Exploration Plan of Operations for Wildcat is complete, and decision documentation will be complete pending a Memorandum of Agreement with the State Historical Preservation Office and Tribal governments. Hydrological drilling at Wildcat is to be completed in H2 2025 under an existing Notice. The Reclamation Permit from NDEP BMRR is also in process and anticipated in H2 2025.
Environmental analysis for the Mountain View Exploration Plan of Operations is also complete, and a Final EA will soon be published and the NDEP BMRR Reclamation Permit is similarly imminent.
External Affairs efforts for the quarter focused on regional outreach in Nevada and Idaho, along with federal engagement in Washington, D.C. Following several years of focused engagement on various aspects of the DeLamar Mine Project design, several stakeholder-informed refinements are being incorporated into the MPO.
| 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 | ||
Net earnings
During the three and six months ended June 30, 2025, net earnings were $10.6 million and $11.6 million, respectively, compared to net losses of $6.8 million and $12.3 million for the same periods in 2024. The net earnings in 2025, compared to net losses in 2024, reflect the inclusion of operating results from the Florida Canyon Mine, which was acquired on November 8, 2024. Net earnings in Q2 2025 benefited from rising average realized gold prices throughout the quarter. Current taxes in Q2 2025 resulted from taxes from current period operations.
The table below summarizes the differences in net earnings for the three and six months ended June 30, 2025, compared to the corresponding periods in 2024:
| 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 | |||||||
1)Revenue
In Q2 2025 the Company sold 18,194 ounces of gold at average realized prices of $3,332 per ounce of gold generating record revenue of $61.1 million, compared to 19,540 ounces at average realized prices of $2,888 per ounce in Q1 2025, resulting in revenues of $57.0 million.
In H1 2025 the Company sold 37,734 ounces of gold at average realized prices of $3,102 per ounce of gold, generating revenue of $118.1 million. There are no revenues in the comparable 2024 period, as the Company acquired the Florida Canyon Mine in November of 2024 (the "Florida Canyon Acquisition").
2)Cost of sales
In Q2 2025 cost of sales were $35.9 million, compared to $41.5 million in Q1 2025. This decrease is primarily driven by lower ounces sold in the quarter.
H1 2025 cost of sales were $77.4 million, with no production costs in the first half of 2024, prior to the Florida Canyon Acquisition.
3)Income tax expense
In Q2 2025 income tax expense was $4.9 million, compared to $3.4 million in Q1 2025. This increase was primarily driven by increased profitability in the second quarter.
H1 2025 income tax expense was $8.4 million, with no tax expense in the first half of 2024 where the Company's focus was exploration and development.
4)Derivative losses
In Q2 2025, derivative losses were $1.9 million, an increase $1.8 million from $0.1 million in Q2 2024. In H1 2025, derivative losses were $5.0 million, a $5.4 million increase from gains of $0.4 million in H1 2024.
| 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) | |||||
In both the quarterly and year-to-date periods, this increase was driven primarily by $4.0 million of unrealized losses on the derivative conversion feature of the convertible debt facility. The increased loss was driven by the increased rise in Integra's share price in relation to the comparable period. Additionally, the Company recorded $1.0 million in unrealized losses on bullion put options held under its price protection program, driven by the increase in gold prices during 2025.
5)Other expense (income)
The Company recorded other expenses of $0.8 million in Q2 2025 as a result of $1.0 million in non-deductible tax penalties at Florida Canyon, which were partially offset by $0.3 million in other income. In H1 2025, other expenses totaled $3.1 million, comprised of $2.1 million in transaction and integration costs, $1.0 million in non-deductible tax penalties as discussed above, offset by $0.3 million in other income. The transaction costs in H1 2025 are primarily related to integration costs resulting from the Florida Canyon Acquisition.
6)General and administrative ("G&A") expenses
In Q2 2025 G&A expenses amounted to $2.7 million, an increase of $0.8 million compared to the $1.8 million recorded in Q2 2024. H1 2025 G&A expenses totaled $4.9 million, an increase of $1.2 million from the $3.7 million recorded in the comparable 2024 period.
In both the quarterly and year-to-date periods, the increase in G&A expenses was primarily attributable to higher professional fees, comprising legal, tax and information technology services, and increased compensation and benefits, largely due to expanded staffing requirements.
7)Interest and finance expense
The Company recognized interest and finance expense of $1.5 million in Q2 2025, an increase of $0.8 million compared to the $0.7 million expenses incurred in Q2 2024. H1 2025 saw interest and finance expenses of $3.0 million, an increase of $1.5 million compared to the $1.4 million incurred in H1 2024.
In both the quarterly and year-to-date periods, the increases were primarily driven by increased reclamation accretion and lease interest expenses, resulting from leases and accretion reclamation obligations acquired from the Florida Canyon Mine.
Statement of Cash Flows
1)Operating activities
Cash flows provided by operations in Q2 2025 totaled $16.3 million, an increase of $21.5 million compared to the $5.1 million utilized in Q2 2024.
Cash flows generated by operations H1 2025 totaled $32.0 million, a $44.0 million increase compared to $12.0 million cash utilized in the comparable 2024 period.
In both the quarterly and year-to-date periods, the increase in cash flows is provided by the Florida Canyon Acquisition.
2)Investing activities
Investing activities utilized $12.7 million of cash in Q2 2025, a $12.3 million increase from $0.4 million utilized in Q2 2024. This increase was due to a $12.8 million increase in payments for mineral property, plant, and equipment, partially offset by increased interest received of $0.6 million.
H1 2025 investing activities utilized $16.7 million of cash, an $20.8 million increase compared to the $4.1 million generated in the comparable 2024 period. This was primarily due to a $16.4 million increase in payments for mineral properties, plant and equipment in line with 2025 Guidance, and $4.9 million in proceeds received from the sale of net smelter royalties in 2024.
3)Financing activities
Financing activities used $2.3 million of cash in Q2 2025, compared to $0.6 million in outflows in Q2 2024. The difference is primarily due to $2.0 million increased lease repayments due to leases acquired as part of the purchase of the Florida Canyon Mine.
| 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) | |||||
H1 2025 financing activities utilized $5.1 million of cash, compared to $9.6 million generated during the comparable 2024 period. This change is mainly attributed to the $4.2 million increase in lease payments from acquired from Florida Canyon Mine, plus $9.9 million generated from equity financings in 2024.
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) | |||||
(1)Working capital, calculated as current assets less current liabilities, is a non-GAAP measure. Please refer to "10. Non-GAAP Financial Measures" section of the MD&A.
During the period ended June 30, 2025, the Company's working capital decreased by $4.3 million. The working capital decrease was mainly due to the increase in the revaluation of the debt derivative conversion feature and decrease in inventories, partially offset by a build-up in cash from strong operating results.
To ensure alignment with its capital needs, the Company develops annual budgets. These budgets are regularly reviewed and incorporate estimated production, exploration efforts, financing availability, and industry conditions.
Outstanding Share and Option Amounts
As at June 30, 2025, the Company had approximately 3.6 million stock options outstanding (each exercisable for one common share of the Company), with exercise prices in the range of CAD $1.49 to CAD $11.41 and a weighted average life of 3.6 years. Approximately 1.3 million of the stock options were vested and exercisable at June 30, 2025, with an average weighted exercise price of CAD $4.02 per share.
The following table sets out the common shares and options outstanding as at the date of this MD&A:
| 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 | |||||
(1)Each option is convertible or exchangeable into one common share of the Company.
| 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 | ||
Management believes that the following non-GAAP financial measures will enable certain investors to better evaluate the Company's performance, liquidity, and ability to generate cash flow. These measures do not have any standardized definition under IFRS Accounting Standards, and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS Accounting Standards. Other companies may calculate these measures differently.
Average realized gold price
Average realized gold price per ounce is calculated by dividing the Company’s gross revenue from gold sales for the relevant period by the gold ounces sold, respectively. The Company believes the measure is useful in understanding the gold prices realized by the Company throughout the period. The following table reconciles revenue and gold sold during the period with average realized prices:
| 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 | ||||||||||
Capital expenditures
Capital expenditures are classified into sustaining capital expenditures or non-sustaining capital expenditures depending on the nature of the expenditure. Sustaining capital expenditures are those required to support current production levels. Non-sustaining capital expenditures represent the capital spending at new projects and major, discrete projects at existing operations intended to increase production or extend mine life. Management believes this to be a useful indicator of the purpose of capital expenditures and this distinction is an input into the calculation of AISC.
The following table reconciles payments for mineral properties, plant and equipment, and equipment leases to sustaining and non-sustaining capital expenditures:
| 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 | ||||||||||
Free cash flow
Free cash flow, a non-GAAP financial metric, subtracts sustaining capital expenditures from net cash provided by operating activities, serving as a valuable indicator of our capacity to generate cash from operations post-sustaining capital investments. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
| 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) | |||||
Working capital
Working capital is calculated as current assets less current liabilities. The Company uses working capital as a measure of the Company’s operational efficiency and short-term financial health.
Operating margin
Operating margin is calculated as mine operating earnings divided by revenue. The Company uses Operating Margin as a measure of the Company's profitability. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
| 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 | % | ||||||||||
Operating cash flow before change in working capital
The Company uses operating cash flow before change in working capital to determine the Company’s ability to generate cash flow from operations, and it is calculated by adding back the change in working capital to operating cash flow as reported in the consolidated statements of cash flows.
| 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 | ||||||||||||
Cash costs
Cash costs are a non-GAAP financial metric which includes production costs, and government royalties. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on a site basis.
| 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) | |||||
AISC
All-in sustaining costs, a non-GAAP financial measure, starts with cash costs and includes general and administrative costs, reclamation accretion expense and sustaining capital expenditures. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on an overall company basis.
Cash costs and AISC are calculated as follows:
| 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 | ||||||||||
Adjusted earnings
Adjusted earnings and adjusted basic earnings per share (collectively, "Adjusted Earnings") are presented to remove items that are unrelated to ongoing operations. These metrics do not have a standardized definition under IFRS Accounting Standards and should not be considered as a substitute for results prepared in accordance with IFRS Accounting Standards. Other companies may calculate Adjusted Earnings differently. Adjusted Earnings excludes the tax-effected impact of transaction and integration costs, unrealized gains and losses on foreign currency derivative contracts, gains or losses from the disposal of mineral properties, plant and equipment, and deferred taxes.
| 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 | ||
The following table sets out selected quarterly results over a period encompassing the most recently completed eight quarters. The most significant factors affecting results in the quarters presented were the Company's acquisition of the Florida Canyon Mine in Q4 2024.
| 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 | ||
The Company’s related parties include its subsidiaries, and key management personnel, which primarily consists of short-term employee benefits and share-based compensation. There were no transactions with related parties outside of the ordinary course of business during the six months ended June 30, 2025.
13. Risks and Uncertainties | ||
The Company is subject to a number of risks and uncertainties due to the nature of its business. The Company operates an operating gold mine and is subject to the risks and uncertainties related to Florida Canyon Mine. In addition, the Company’s exploration activities expose it to various financial and operational risks that could have a significant impact on its level of operating cash flows in the future.
Readers are advised to study and consider risk factors disclosed in the Company’s Annual Information Form for the fiscal year ended December 31, 2024, dated March 26, 2025 and available under the Company’s issuer profile on SEDAR+ at www.sedarplus.ca or EDGAR at www.sec.gov.
14. Material Accounting Policies, Standards and Judgements | ||
Application of New and Revised Accounting Standards
Presentation of Financial Statements (Amendments to IAS 1)
We have adopted the amendments to IAS 1 Presentation of Financial Statements regarding the classification of liabilities as current or non-current based on contractual rights that are in existence at the end of the reporting period and affected by expectations about whether an entity will exercise its right to defer settlement. A liability not due over the next twelve months is classified as non-current even if management intends or expects to settle the liability within twelve months. The amendment also introduces a definition of ‘settlement’ to make clear that settlement refers to the transfer of cash, equity instruments, other assets, or services to the counterparty. The amendment issued in October 2022 also clarifies how conditions with which an entity must comply within twelve months after the reporting period affect the classification of a liability. Covenants to be compiled with after the reporting date do not affect the classification of debt as current or non-current at the reporting date. The amendments are effective for annual reporting periods beginning on or after January 1, 2024. These amendments did not have a material impact on the Company.
| 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) | |||||
Accounting Standards Issued but Not Yet Applied
Presentation and Disclosure in Financial Statements (IFRS 18)
IFRS 18 has been issued to achieve comparability of the financial performance of similar entities. The standard, which replaces IAS 1, impacts the presentation of primary financial statements and notes, mainly the income statement where companies will be required to present separate categories of income and expense for operating, investing, and financing activities with prescribed subtotals for each new category. IFRS 18 will require management-defined performance measures to be explained and included in a separate note within the consolidated financial statement. The standard is effective for financial statements beginning on January 1, 2027, including interim financial statements and requires retrospective application. The Company is currently assessing the impact of this amendment.
There are no other standards or amendments or interpretations to existing standards issued but not yet effective that are expected to have a material impact on the Company.
15. Disclosure and Internal Control Procedures | ||
Management is responsible for establishing and maintaining effective internal control over financial reporting and disclosure controls and procedures as defined in our 2024 annual MD&A.
The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of the Company’s financial reporting for external purposes in accordance with IFRS Accounting Standards. Disclosure controls and procedures are designed to provide reasonable assurance that other financial information disclosed publicly fairly presents in all material respects the financial condition, results of operations and cash flows of the Company.
Together, the internal control over financial reporting and disclosure controls and procedures frameworks provide internal control over financial reporting and disclosure. Due to its inherent limitations, internal control over financial reporting and disclosure may not prevent or detect all misstatements. Further, the effectiveness of internal control is subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with policies or procedures may change.
There were no changes in the Company’s internal control over financial reporting and disclosure controls and procedures during the three and six months ended June 30, 2025 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
The Company's management, at the direction of the CEO and CFO, will continue to assess the effectiveness of the Company's internal control over financial reporting and disclosure controls and procedures, and may make modifications if required.
| INTEGRA RESOURCES CORP. | 19 | ||||
Unaudited Condensed Interim Consolidated Financial Statements and Notes
FOR THE THREE AND SIX MONTHS ENDING JUNE 30, 2025
| 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 | ||||
See accompanying notes to the condensed interim consolidated financial statements
Approved by the Board on August 13, 2025
| "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 | ||||||||||
See accompanying notes to the condensed interim consolidated financial statements
| 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 | ||||||
Supplemental cash flow information (Note 20)
See accompanying notes to the condensed interim consolidated financial statements
| 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 | ||||||||||||||||
See accompanying notes to the condensed interim consolidated financial statements
| 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 | ||
Integra Resources Corp. (the "Company" or "Integra") is a corporation governed by the Business Corporations Act (British Columbia). The Company’s corporate office and principal address is located at 1050 - 400 Burrard Street, Vancouver, British Columbia, Canada, V6C 3A6. The Company’s registered office is 2200 RBC Place, 885 West Georgia Street, Vancouver, British Columbia V6C 3E8. Integra shares trade on the TSX Venture Exchange ("TSX Venture") under the symbol ITR and the NYSE-American under the symbol ITRG. The Company's warrants trade on the TSX Venture under the symbol ITR.WT.
The Company is a growing precious metals producer focused on gold mining, mine development and mineral exploration activities in the Great Basin of the Western USA at its Florida Canyon mine located in Nevada, USA. The Company is also engaged in exploration of two flagship development-stage heap leach projects: the past producing DeLamar Project in southwestern Idaho, and the Nevada North Project in western Nevada.
| 2. Basis of Preparation | ||
These condensed interim consolidated financial statements have been prepared in accordance with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) applicable to the preparation of interim financial statements, under International Accounting Standard ("IAS") 34 - Interim Financial Reporting and have been condensed with certain disclosures from the Company's audited consolidated financial statements for the year ended December 31, 2024 (the "2024 Annual Financial Statements") omitted. Accordingly, these unaudited condensed interim consolidated financial statements should be read in conjunction with the 2024 Annual Financial Statements.
These unaudited condensed interim consolidated financial statements were approved for issuance by the Board of Directors on August 13, 2025.
| 3. Material Accounting Policies | ||
The accounting policies applied in the preparation of these unaudited condensed interim consolidated financial statements, with the exception of those described in Note 4, are consistent with those applied and disclosed in the 2024 Annual Financial Statements.
4. Changes in Accounting Standards | ||
Application of New and Revised Accounting Standards
Presentation of Financial Statements (Amendments to IAS 1)
We have adopted the amendments to IAS 1 Presentation of Financial Statements regarding the classification of liabilities as current or non-current based on contractual rights that are in existence at the end of the reporting period. A liability not due over the next twelve months is classified as non-current even if management intends or expects to settle the liability within twelve months. The amendment also introduces a definition of ‘settlement’ to make clear that settlement refers to the transfer of cash, equity instruments, other assets, or services to the counterparty. The amendment issued in October 2022 also clarifies how conditions with which an entity must comply within twelve months after the reporting period affect the classification of a liability. Covenants to be compiled with after the reporting date do not affect the classification of debt as current or non-current at the reporting date. The amendments are effective for annual reporting periods beginning on or after January 1, 2024. These amendments did not have a material impact on the Company.
Accounting Standards Issued but Not Yet Applied
Presentation and Disclosure in Financial Statements (IFRS 18)
IFRS 18 has been issued to achieve comparability of the financial performance of similar entities. The standard, which replaces IAS 1, impacts the presentation of primary financial statements and notes, mainly the income statement where companies will be required to present separate categories of income and expense for operating, investing, and financing activities with prescribed subtotals for each new category. IFRS 18 will require management-defined performance measures to be explained and included in a separate note within the consolidated financial statements. The standard is effective for
| 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) | |||||
financial statements beginning on January 1, 2027, including interim financial statements and requires retrospective application. The Company is currently assessing the impact of this amendment.
There are no other standards or amendments or interpretations to existing standards issued but not yet effective that are expected to have a material impact on the Company.
5. Significant Judgments and Estimates | ||
In preparing the Company’s unaudited condensed interim financial statements for the three and six months ended June 30, 2025, critical judgements made in applying the Company's accounting policies and key sources of estimation uncertainty are consistent with those disclosed in Note 3 of its 2024 Annual Financial Statements.
6. Financial Instruments | ||
a)Carrying Values and Measurement of Financial Assets and Liabilities at Amortized Cost, Fair Value through Profit and Loss ("FVTPL") or Fair Value through Other Comprehensive Income ("FVTOCI")
| 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 | ||||||||||
b)Investments
The Company’s investments are recorded at fair value through other comprehensive income ("OCI"). The losses from these investments for the three and six months ended June 30, 2025 and 2024 were as follows:
| Three months ended June 30, | Six months ended June 30, | |||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||
| Unrealized investment losses | $ | (141) | $ | — | $ | (141) | $ | — | ||||||
c)Derivative Instruments
At June 30, 2025, the Company held put options (bullion contracts) covering 29,100 ounces of gold, with maturities ranging from July to December 2025, at a strike price of $2,400 per ounce. The contracts were entered into to manage the Company’s exposure to fluctuations in the spot price of gold in relation to forecasted gold production from the Florida Canyon mine.
| INTEGRA RESOURCES CORP. | 7 | ||||
| Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
The Company's derivative instruments consist of these bullion contracts as well as the conversion feature of its convertible debt facility, which has been classified as an embedded derivative. The fair value of the bullion contracts is remeasured at each reporting date using quoted observable inputs, while the fair value of the conversion feature is determined using the Binomial Tree method. Changes in the fair value of both instruments are recognized in other expense.
The for the three and six months ended June 30, 2025 were as follows:
| 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 | ||||||
d)Fair Value Information
i.Fair Value Measurement
The categories of the fair value hierarchy of inputs used in the valuation techniques are as follows:
Level 1: Quoted prices in active markets for identical assets or liabilities;
Level 2: Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly; and
Level 3: Inputs for the asset or liability based on unobservable market data
The levels in the fair value hierarchy into which the Company’s financial assets and liabilities that are measured and recognized on the Condensed Consolidated Interim Statements of Financial Position at fair value on a recurring basis were categorized as follows:
| 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 | ||||||||||
The methodology and assessment of inputs for determining the fair value of financial assets and liabilities as well as the levels of hierarchy for the Company’s financial assets and liabilities measured at fair value remain unchanged from that at December 31, 2024.
Derivative assets are composed of bullion contracts and the embedded derivative component of the convertible debt instrument as at June 30, 2025 and December 31, 2024.
ii.Valuation Techniques
Investments and long-term investments
The Company's investments are valued using quoted market prices in active markets and as such are classified within level 1 of the fair value hierarchy and are primarily equity securities. The fair value of the equity securities is calculated using the quoted market price multiplied by the quantity of shares held by the Company.
Derivative assets and liabilities
The Company’s derivative assets and liabilities were comprised of foreign currency and commodity contracts, which are classified within Level 2 of the fair value hierarchy and valued using observable market prices.
| 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) | |||||
e)Financial Instruments and Related Risks
The Company has exposure to risks of varying degrees of significance which could affect its ability to achieve its strategic objectives for growth and shareholder returns. The principal financial risks to which the Company is exposed are:
i)Credit risk
ii)Liquidity risk
iii)Market risk
1.Currency risk
2.Interest rate risk
3.Price risk
The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis.
i.Credit Risk
Credit risk is the risk that a counterparty may fail to satisfy its performance obligations under the terms of a financial instrument. Credit risk results from cash and cash equivalents and trade and other receivables. The Company maintains policies to limit the concentration of credit risk.
The Company manages credit risk on its cash and cash equivalents by diversifying these asset holdings with multiple highly rated financial institutions, including the Bank of Montreal ("BMO") in Canada and the US and Wells Fargo ("WF") in the US. Substantially, all of our cash and cash equivalents held with financial institutions exceeds government-insured limits. Credit risk on trade and other receivables is managed by ensuring amounts are receivable from highly rated financial institutions. The Company has recognized nominal amount of credit losses with respect to trade and other receivables. For cash and cash equivalents and trade and other receivables, credit risk exposure equals the carrying amount on the balance sheet.
ii.Liquidity Risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company has in place a planning and budgeting process to help determine the funds required to ensure the Company has the appropriate liquidity to meet its operating and growth objectives. The Company ensures that sufficient committed loan facilities exist to meet its short-term business requirements, taking into account its anticipated cash flows from operations and its holdings of cash and cash equivalents.
As at June 30, 2025, the Company continues to maintain its ability to meet its financial obligations as they come due.
iii.Market Risk
1.Currency Risk
The functional and reporting currency of the Company including its subsidiaries is the United States dollar ("USD") and the Company reports results using USD; however, the Company operates in jurisdictions that utilize USD and the Canadian dollar ("CAD"). As a consequence, the financial results of the Company’s operations as reported in USD are subject to changes in the value of the USD relative to these local currencies. Since the Company’s sales are denominated in USD and a portion of the Company’s operating costs and capital spending are in CAD, the Company is negatively impacted by strengthening CAD relative to the USD and positively impacted by the inverse.
2.Interest Rate Risk
Interest rate risk is the risk that the fair values or future cash flows of the Company will fluctuate because of changes in market interest rates. The Company has interest-bearing assets, where the risk is limited to potential decreases on the interest rate offered on cash and cash equivalents held within a chartered Canadian and US financial institutions. The Company's significant financial instruments valued using fluctuating risk-free interest rates is the derivative component of the convertible debt facility. The Company's operating cash flows are mostly independent of changes in market interest rates, which is impacted by economic uncertainties and current high inflationary environment. Management considers this risk immaterial.
| 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) | |||||
3.Price Risk
The Company is exposed to price risk on precious metals that impact the valuation of the Company’s derivative positions, comprised of gold put options written, which has a direct and immediate impact on net earnings. The prices of precious metals are volatile and affected by many factors beyond the Company’s control, and there can be no assurance that precious metal prices will not be subject to wide fluctuations in the future. A substantial or extended change in precious metal prices could have an adverse effect on the Company’s financial position, income, and cash flows.
7. Prepaids and other assets | ||
The Company's receivables and prepaids were comprised of the following:
| 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 | ||
The Company’s inventories were comprised of the following:
| 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 | ||
Accounts payable and accrued liabilities consist of:
| 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 | ||
Convertible Facility & Equipment Loans
A summary of the convertible debt facility and equipment loans is as follows:
| 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 | ||||||||||
The Company's, $20.0 million secured non-revolving term convertible debt facility (“Convertible Facility” or the "Facility"), matures on July 31, 2027. The Convertible Facility is classified as a current liability, as it is convertible at the Lender’s option into common shares of the Company at a conversion price of $1.22 at any time prior to maturity.
The Facility includes a financial covenant requiring the Company to maintain a minimum cash balance of $5.0 million. As of June 30, 2025, the Company was in compliance with this covenant.
Amounts drawn under the Facility bear interest at a rate of 9.75% per annum. Undrawn amounts are subject to a stand-by fee of 2.00% per annum. Interest was accrued through December 31, 2024, as no payments were required prior to 2025. As at June 30, 2025, and December 31, 2024, the Company had $15.0 million drawn under the Facility.
During the three and six months ended June 30, 2025, the Company incurred and paid interest of $0.4 million and $0.8 million, respectively (2024 - incurred $0.3 million and $0.5 million, respectively).
| INTEGRA RESOURCES CORP. | 11 | ||||
| Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
As at June 30, 2025, the fair value of the derivative component of the Convertible Facility was estimated at $6.6 million (December 31, 2024 - $2.6 million). The derivative component was valued using the Binomial Tree method based on the following assumptions:
| 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 | ||||||
(1)Under the Convertible Facility agreement, the Company has a one-time right to require the Lender to convert up to 50% of the outstanding principal into the Company’s common shares if certain market conditions are met. Specifically, if the volume-weighted average price (“VWAP”) of the Company’s shares at market close remains at least 50% above the applicable conversion price for 30 consecutive trading days, the Company may elect this conversion, provided no event of default has occurred or is continuing.
12. Leases | ||
The Company's leases comprise of the following:
| 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 | ||
Changes to the reclamation and closure provision for the six months ended June 30, 2025 and year ended December 31, 2024 is as follows:
| 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 | ||
The Company grants stock options, equity-settled Restricted Share Units ("RSUs"), and Deferred Share Units ("DSUs") to eligible employees, officers, and directors. The associated expenses are recognized over the vesting period, generally within three years.
a)Stock Options
For the three and six months ended June 30, 2025, the total share-based compensation expense relating to stock options was $0.1 million and $0.3 million, respectively (2024 - $0.1 million and $0.2 million, respectively) and is presented as a component of general and administrative expense (Note 17).
The following table summarizes changes in stock options for the six months ended June 30, 2025 and year ended December 31, 2024:
| 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 | ||||||||
The following table summarizes information about the Company's stock options outstanding at June 30, 2025:
| 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) | |||||
b)RSUs
The Company recorded a $0.3 million and $0.4 million expense, respectively, for RSUs for the three and six months ended June 30, 2025 (2024 - $0.2 million and $0.4 million, respectively) which is included in general and administrative expenses (Note 17).
The following table summarizes changes in RSUs for the six months ended June 30, 2025 and year ended December 31, 2024:
| 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 | ||||||||||
c)DSUs
The Company recorded a $0.1 million expense and a $0.2 million, respectively, for DSUs for the three and six months ended June 30, 2025 (2024 - $0.1 million and $0.2 million recovery, respectively) which is included in general and administrative expenses (Note 17).
The following table summarizes changes in DSUs for the six months ended June 30, 2025 and year ended December 31, 2024:
| 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 | ||||||||||
d)Warrants
For the period ended June 30, 2025, the Company had 8,015,374 (2024 - 8,305,874) warrants outstanding at a weighted average exercise price of CA$1.20, which mature on March 13, 2027. The following table summarizes changes in warrants for the six months ended June 30, 2025 and year ended December 31, 2024:
| 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) | |||||
e)Authorized Shares
The Company's authorized capital stock consists of an unlimited number of common shares and an unlimited number of preferred shares without nominal or par value.
f)Equity Financings
On March 13, 2024 the Company completed a bought deal public offering, issuing a total of 16,611,750 units at a price of C$0.90 (US$0.67) per unit, for net proceeds of $9.8 million after deducting fees and expenses of $1.2 million. Each unit consisted of one common share and one-half of one common share purchase warrant. Each whole warrant entitles the holder to purchase one additional common share at an exercise price of C$1.20 (US$0.89) for a period of 36 months from the closing date.
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 | $ | — | ||||||
The Company has two customers that account for 51% and 49% of the total sales revenue in 2025. The Company had one customer that accounted for more than 99% of the Company's total sales in 2024. The loss of certain of these customers or curtailment of purchases by such customers could have a material adverse effect on the Company's financial performance, financial position, and cash flows.
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 | ||
The income taxes recognized in net earnings and comprehensive earnings are as follows:
| 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 | ||
The following table summarizes other operating activities adjustments for non-cash income statement items in operating activities:
| 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) | |||||
The following table summarizes the change in working capital in operating activities:
| 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 | ||
The Company’s reportable segments are assessed regularly for performance by the Company’s Chief Executive Officer, who is the Company’s chief operating decision maker ("CODM"). The Company has concluded that it has two operating segments: Florida Canyon mine and the DeLamar Project. Other business activities, including those related to the corporate office, that are not reportable are combined and presented as "all other" to reconcile with the Company's consolidated results.
Segments and their performance measures are listed below:
| 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 | ||
DeLamar Net Smelter Return ("NSR")
In 2024, Integra Resources Corp. entered into a binding agreement with Wheaton Precious Metals (Cayman) Co., a wholly-owned subsidiary of Wheaton Precious Metals Corp. (“Wheaton”), pursuant to which Wheaton acquired a 1.5% net smelter returns royalty (“NSR Royalty”) on metal production from all claims of the DeLamar Project (comprised of the DeLamar and Florida Mountain Deposits) for an aggregate cash purchase price of $9.75 million, to be paid in two installments.
The first installment of $4.875 million was received by Integra on March 7, 2024 upon closing of the transaction. The second installment of $4.875 million was received on July 8, 2024.
23. Contingencies | ||
The following is a summary of the contingent matters and obligations relating to the Company as at June 30, 2025.
General
The Company is subject to various investigations, claims and legal and tax proceedings covering matters that arise in the ordinary course of business activities. These matters are inherently uncertain, and there is a potential for some of them to be resolved unfavorably for the Company. As of the date of the financial statements, specific conditions may be present that could lead to a financial loss for the Company.
| INTEGRA RESOURCES CORP. | 18 | ||||
| Notes to the Condensed Interim Consolidated Financial Statements | ||||
As at June 30, 2025 and December 31, 2024, and for the three and six months ended June 30, 2025 and 2024 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) | |||||
It is management's opinion that none of these matters are anticipated to have a material impact on the Company's results of operations or financial condition.
Legal Proceedings
Alio Gold Inc (“Alio”), a subsidiary of the Company since November 8, 2024, received a Notice of Civil Claim in May 2019 from a former shareholder of Rye Patch Gold Corp (“Rye Patch”) whose shares were acquired by Alio. The plaintiff brought the claim in the Supreme Court of British Columbia (“the Court”) pursuant to the Class Proceedings Act and is seeking damages against Alio for alleged misrepresentations with respect to anticipated gold production during the year ended December 31, 2018. In March 2021, the Court dismissed, in its entirety, the plaintiff’s application to certify the action as a class proceeding. In April 2021, the Company received notice that the plaintiff is pursuing an appeal of the court’s decision to dismiss the plaintiff’s certification application.
The appeal was argued in the Court of Appeal in January 2022 and in March 2022 the Court of Appeal released its decision allowing the appeal but remitting the matter of certification to the trial court for further consideration. On July 28, 2023, the Court certified a class proceeding against Alio. Pursuant to the Court’s decision, the class members in the class proceeding include all individuals or entities whose Rye Patch shares were acquired by Alio in exchange for Alio common shares and cash as part of the plan of arrangement entered into between Alio and Rye Patch, but excludes all of those individuals or entities that sold their shares in Alio prior to August 10, 2018. The proceeding is currently before the British Columbia Supreme Court on a summary trial application in regards to the certified common issues brought by the plaintiff. The summary trial application hearing took place over a week in June 2025, and the hearing is scheduled to continue in the last week of October 2025.
The Company has reviewed the claim and is of the view that it is without merit. However, the outcome of the claim is not determinable at this time. Accordingly, no liability was accrued in the Florida Canyon purchase price allocation and no liability has been recognized in the Company’s condensed interim consolidated financial statements.
24. Related Party Transactions | ||
The Company’s related parties include its subsidiaries, and key management personnel, which primarily consists of short-term employee benefits and share-based compensation. There were no transactions with related parties outside of the ordinary course of business during the six months ended June 30, 2025.
| 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 | ||||
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, George Salamis, Chief Executive Officer of Integra Resources Corp., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Integra Resources Corp. (the “issuer”) for the interim period ended June 30, 2025.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4.Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
5.1 Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 ICFR – material weakness relating to design: N/A
5.3 Limitation on scope of design: N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2025 and ended on June 30, 2025 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: August 13, 2025
“George Salamis”
_______________________
George Salamis
Chief Executive Officer
1
Form 52-109F2
Certification of Interim Filings
Full Certificate
I, Andree St-Germain, Chief Financial Officer of Integra Resources Corp., certify the following:
1. Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Integra Resources Corp. (the “issuer”) for the interim period ended June 30, 2025.
2. No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
3.Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
4.Responsibility: The issuer’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
5.Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
(a) designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
(i) material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
(ii) information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
(b) designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
5.1 Control framework: The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) (COSO Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
5.2 ICFR – material weakness relating to design: N/A
5.3 Limitation on scope of design: N/A
6. Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on April 1, 2025 and ended on June 30, 2025 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
Date: August 13, 2025
“Andree St-Germain”
_______________________
Andree St-Germain
Chief Financial Officer
1
CONSENT OF GREGORY ROBINSON
The undersigned hereby consents to:
(1)the inclusion in this Current Report on Form 6-K of Integra Resources Corp. (the “Company”) of the scientific and/or technical information contained in the Company’s Management’s Discussion and Analysis dated August 13, 2025 (the “Technical Information”) being filed with the United States Securities and Exchange Commission (the “SEC”) under cover of Form 6-K; and
(2)the filing of this consent under cover of Form 6-K with the SEC and of the incorporation by reference of this consent, the use of my name and the Technical Information into the Company’s Registration Statements on Form S-8 (File Nos. 333-242495 and 333-267507) and Form F-10 (File No. 333-276530), and any amendments thereto, filed with the SEC.
/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 | ||||
INTEGRA REPORTS SECOND QUARTER 2025 RESULTS; CONSISTENT PERFORMANCE AND SIGNIFICANT CAPITAL INVESTMENT AT FLORIDA CANYON GOLD MINE
Vancouver, British Columbia – Integra Resources Corp. (“Integra” or the “Company”) (TSX: ITR; NYSE American: ITRG) is pleased to announce financial and operating results for the three months ended June 30, 2025 (the “second quarter” or “Q2 2025”). The Company will host a conference call to discuss second quarter 2025 results on Thursday, August 14, 2025 at 11:00 AM Eastern Time / 8:00 AM Pacific Time.
(All amounts expressed in United States (“U.S.”) dollars unless otherwise stated)
Second Quarter 2025 Highlights:
•Mined 3,074,440 tonnes of ore and 2,966,291 tonnes of waste at a strip ratio of 0.96 at the Florida Canyon Mine (“Florida Canyon”). The resulting mining rate for the quarter was 33,785 tonnes per day (“tpd”), a 1% increase from Q1 2025.
•Florida Canyon produced 18,087 gold ounces and sold 18,194 gold ounces at a record average realized price of $3,332 per gold ounce.
•Record quarterly revenue of $61.1 million which exceeded Q1 2025 revenue of $57.0 million.
•Record mine operating earnings of $25.2 million, representing a 41% operating margin(1), which exceeded the $15.5 million and 27% operating margin achieved in Q1 2025.
•Adjusted earnings(1) of $11.8 million, or $0.07 per share, which exceeded the $4.4 million, or $0.03 per share in Q1 2025.
•Net earnings were $10.6 million, or $0.06 earnings per share, compared to $1.0 million, or $0.01 earnings per share, in Q1 2025.
•Cash costs(1) of $1,849 per gold ounce sold decreased from $2,016 in Q1 2025. H1 2025 cash costs of $1,936 per gold ounce were slightly higher than the Company's guidance range of $1,800 to $1,900 per gold ounce but are expected to remain within guidance for the year.
•Mine-site all-in sustaining costs(1) (“AISC”) increased to $2,641 per gold ounce, up from $2,342 per gold ounce in Q1 2025 due to $8.2 million in planned sustaining capital expenditures related to equipment refurbishments, capitalized stripping, and heap leach pad expansions. Increased sustaining capital for the quarter is consistent with the Company’s commitment to re-invest into Florida Canyon in 2025 and 2026 to ensure long-term profitability. H1 2025 mine-site AISC of $2,486 per gold ounce is within the guidance range of $2,450 to $2,550 per gold ounce.
•Operating cash flow of $16.3 million, increased from $16.1 million in Q1 2025 largely from higher metal prices. Operating cash flow before changes in working capital(1) in the quarter was $16.6 million. Both figures are net of the payment of income taxes, which totaled $1.7 million.
•Free cash flow(1) generation was $2.1 million, or $0.01 per share, for the quarter.
•Ended the quarter with cash and cash equivalents of $63.0 million, an increase of 3% from $61.1 million at the end of Q1 2025.
1
(1)Refer to the “Non-GAAP Financial Measures” disclosure at the end of this news release and associated MD&A for a description and calculation of these measures.
George Salamis, President, CEO and Director of Integra commented: “We are pleased to report consistent gold production from Florida Canyon and positive financial results from the Company for the second quarter of 2025. Florida Canyon continues to deliver on our expectations, generating meaningful cash flow to fund significant re-investment into the mine, while also supporting the Company’s broader growth strategy. Integra’s growing cash balance ideally positions the Company to complete important mine-site capital projects at Florida Canyon including, heap leach pad expansions, capitalized stripping, growth drilling, and mining fleet additions and enhancements. The Company plans to invest over ~$55 million into Florida Canyon this year aimed at near-term improvements and positioning the mine for long-term growth and profitability. The focus for the remainder of 2025 continues to be capital investment and growth at Florida Canyon, permitting advancement and a feasibility study for DeLamar, and continued de-risking activities and advanced study work at Nevada North.”
Financial and Operating Highlights
Unit abbreviations in tables: kt = thousand tonnes, g/t = grams per tonne, Au = gold, oz = troy ounce, $000s = thousands of U.S. dollars, $/sh = U.S. dollars per share, $/oz = U.S. dollars per gold ounce, $/oz sold = U.S. dollars per gold ounce sold.
| 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 | ||||||||||||||
(1)Non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section of this news release.
| 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 | ||||||
(1)Non-GAAP financial measure. Refer to the “Non-GAAP Financial Measures” section of this news release.
2
Mining
In Q2 2025, the Company mined 3,074,440 tonnes of ore from its open pit operations at Florida Canyon, a 2% increase compared to the 3,021,457 tonnes mined in Q1 2025. The Company also mined 2,966,291 tonnes of waste during the quarter, resulting in a strip ratio of 0.96, up from 1,798,502 tonnes of waste and a strip ratio of 0.60 in Q1 2025. The higher strip ratio in Q2 2025 reflects increased capitalized waste stripping aligned with the Company’s re-investment strategy at Florida Canyon, as outlined in its 2025 guidance. Mining rates increased in Q2 2025 compared to Q1 2025, driven by improved mechanical availability of haul trucks resulting from the addition of rental units and optimized haul routes.
In H1 2025, the Company mined a total of 6,095,897 tonnes of ore and 4,764,792 tonnes of waste, resulting in a strip ratio of 0.78. Mining rates are expected to remain elevated in H2 2025 due to continued waste stripping in higher pits, and increased run-of-mine (“ROM”) tonnes placed. This is consistent with the Company's full year guidance.
Production
In Q2 2025, Florida Canyon produced 18,087 ounces of gold, compared to 19,323 ounces in Q1 2025. Q2 2025 production was lower than Q1 2025 due to a one-time efficiency improvement project that added approximately 2,000 ounces in Q1 2025. Consistent production was supported by the recovery of gold ounces placed on the Phase IIIa heap leach pad during the first half of 2025, as well as residual ounces leached from Phase I and II heap leach pads. During the second quarter 2025 construction of the Phase IIIb heap leach pad at Florida Canyon was initiated, with commissioning expected in late 2025.
During H1 2025 Florida Canyon produced 37,410 ounces of gold, in line with the annual guidance of 70,000 to 75,000 gold ounces. H2 2025 will benefit from higher ounces placed as ROM tonnes increases and from improved grades from the North Pit. Additionally, we expect continued recovery of residual ounces from Phase I and II heap leach pads.
Average process recoveries in the quarter of 60.5% Au, were slightly improved from the 60.4% Au achieved in Q1 2025. Average process recoveries in H1 2025 of 60.4% Au, were in line with expectations.
Capital
In Q2 2025, the Company invested $14.2 million in sustaining capital, bringing total H1 2025 spending to $20.2 million. This reflects the Company's continued commitment to reinvesting in Florida Canyon through new leach pad construction, increased capital stripping, and mobile equipment refurbishments.
The Company also invested $0.8 million in non-sustaining growth capital during both Q2 2025 and year-to-date periods. This spending was focused on testing lateral extensions and in-pit infill drilling, as well as a nominal amount of waste dump drilling. These expenditures are in line with the Company's 2025 guidance.
Cash Costs and Mine-site AISC
Cash costs averaged $1,849 per gold ounce in Q2 2025 and $1,936 per gold ounce for the first half of the year. Mine-site AISC averaged $2,641 per gold ounce in Q2 2025 and $2,486 per gold ounce for H1 2025, aligning with the Company's 2025 AISC guidance of $2,450 to $2,550 per ounce.
Exploration & Growth
In Q2 2025, the Company initiated a resource growth-focused drill program at Florida Canyon, completing approximately 5,700 meters of drilling by the end of June. The 2025 program was originally designed for approximately 10,000 meters of reverse circulation (“RC”) drilling focused on three key areas: (1) evaluating near-surface oxide potential from historical waste areas; (2) expanding in-situ resources between existing open pits; and (3) testing lateral extensions and conducting in-pit infill drilling. The program is specifically designed to support resource and reserve growth and extend mine life at Florida Canyon. The Company intends to release an updated mineral reserve and resource estimate and an updated life-of-mine plan in H1 2026.
3
Following the initial success of the drilling, the scope of the program was expanded by approximately 6,000 meters to a total of approximately 16,000 meters, with a focus on historical waste areas.
Program expenditures totaled $1.1 million in Q2 2025 and $1.2 million year-to-date.
Selected Q2 2025 Financial Results
Revenue
In Q2 2025, the Company sold 18,194 ounces of gold at average realized prices of $3,332 per ounce of gold generating record revenue of $61.1 million, compared to 19,540 ounces at average realized prices of $2,888 per ounce in Q1 2025, resulting in revenues of $57.0 million.
Net Earnings
Q2 2025 net earnings of $10.6 million, or $0.06 per share, increased compared to net earnings of $1.0 million, or $0.01 per share in Q1 2025. Net earnings in the quarter were driven by higher realized gold prices which were partially offset by higher taxes driven by improved profitability.
Q2 2025 adjusted earnings of $11.8 million, or $0.07 per share, increased compared to adjusted earnings of $4.4 million or $0.03 per share in Q1 2025. This increase was primarily related to $9.7 million in higher mine operating earnings, partially offset by $2.1 million in reduced transaction and integration costs incurred and $1.2 million in reduced unrealized losses on derivatives.
Cash Flow
In Q2 2025, cash flow generated by operating activities was $16.3 million, or $0.10 per share, an increase compared to $15.7 million, or $0.09 per share, in Q1 2025. Operating cash flow before changes in working capital was $16.6 million or $0.10 per share which compares to $12.3 million or $0.07 per share in Q1 2025.
During the quarter, the Company remitted $1.7 million in tax installments that will be attributable to 2025 payable income taxes. Year-to-date tax payments also totaled $1.7 million.
During the quarter, the Company made payments of $15.0 million for mineral properties, plant and equipment and leases of which $14.2 million was related to sustaining capital expenditures and the remainder related to non-sustaining capital expenditures at Florida Canyon. This increased from $6.0 million of payments made for mineral property, plant and equipment and leases in Q1 2025.
Q2 2025 free cash flow was $2.1 million, or $0.01 per share.
Financial Position
As at June 30, 2025, the Company had a cash and cash equivalent balance of $63.0 million, an increase of $1.9 million from $61.1 million at the end of Q1 2025. The Company also has $15.0 million drawn and $5.0 million undrawn on its convertible debt facility as at June 30, 2025.
The Company’s working capital was $60.1 million on June 30, 2025, reflecting a $3.7 million decrease from March 31, 2025. This decrease was mainly due to the increase in the revaluation of the debt derivative conversion feature and decrease in inventories, partially offset by a build-up in cash from strong operating results.
Development Projects
In Q2 2025, the Company continued to advance and de-risk its flagship development asset, the DeLamar Project (“DeLamar”) located in Idaho. The Mine Plan of Operation for DeLamar is currently under review by the U.S. Bureau of Land Management (“BLM”) and cooperating Federal and State agencies. A favorable Determination of Completeness by the BLM will be followed by an environmental review of DeLamar in accordance with the National Environmental Policy Act. The Company expects the environmental review for DeLamar to commence in H2 2025. Concurrently, Integra will work with Federal, State and Local regulatory authorities to obtain all necessary permits for mine construction, operations, and reclamation.
4
During the quarter, the Feasibility Study for DeLamar was further advanced with mine planning refinements, which include optimizing pit sizing and sequencing to develop the final mine plan for the study. Operating and capital cost estimates will be finalized following the final mine plan. The Feasibility Study results are expected to be released in H2 2025.
During the quarter the Company also advanced the Nevada North Project (“Nevada North”), which consists of the Wildcat Deposit (“Wildcat”) and the Mountain View Deposit (“Mountain View”). At Wildcat, metallurgical and humidity cell testing is being completed on core gathered through previous drilling campaigns. The environmental analysis for the Exploration Plan of Operations (“EPO”) for Wildcat is complete, indicating a Finding of No Significant Impact (“FONSI”), and decision documentation will be complete pending a Memorandum of Agreement with the State Historical Preservation Office and Tribal governments. The Reclamation Permit from Nevada Division of Environmental Protection (“NDEP”) Bureau of Mining Regulation and Reclamation (“BMRR”) is also in process and anticipated in H2 2025. Hydrological drilling at Wildcat is expected to be completed in H2 2025, initiated under an existing approved Notice of Intent, and completed under additional pending EPO approvals.
Environmental analysis for the Mountain View EPO has also been completed. A Final Environmental Assessment is expected to be published shortly. The NDEP BMRR Reclamation Permit is also expected to be completed imminently.
External affairs efforts for the quarter at the Company’s development projects were focused on regional outreach in Nevada and Idaho, along with federal engagement in Washington, D.C. Following several years of focused engagement on various aspects of the DeLamar Project design, several stakeholder-informed refinements are being incorporated into the Mine Plan of Operations.
Health, Safety and Environment
Integra experienced zero fatalities and zero lost time incidents in Q2 2025 and for the first six months of 2025. Two Mine Safety and Health Administration reportable injuries occurred at Florida Canyon in Q2 2025, which brings the year to date total to four. The 2025 total recordable incident frequency rate ("TRIFR") at Florida Canyon is 1.89.
Integra experienced zero reportable environmental spills in Q2 2025 and for the first six months of 2025. The Company experienced zero other environmental non-compliances in Q2 2025, which leaves the total reportable non-compliances at two for the first six months of 2025.
Financial Statements
Integra’s consolidated financial statements and management’s discussion and analysis as at and for the three and six months ended June 30, 2025, are available on the Company’s website at www.integraresources.com, and under the Company’s profiles on SEDAR+ at www.sedarplus.ca and EDGAR at www.sec.gov. Hard copies of the financial statements are available free of charge upon written request to info@integraresources.com.
Q2 2025 Conference Call and Webcast Details
The Company will host a conference call and webcast on Thursday, August 14, 2025 at 11:00 AM Eastern Time / 8:00 AM Pacific Time to review its financial and operating results for the second quarter of 2025. Details for the conference call and webcast are included below.
Dial-In Numbers / Webcast:
Conference ID: 2435675
Toll Free: (800) 715-9871
Toll: +1 (646) 307-1963
Webcast: https://events.q4inc.com/attendee/915207495
5
About Integra Resources Corp.
Integra is a growing precious metals producer in the Great Basin of the Western United States. Integra is focused on demonstrating profitability and operational excellence at its principal operating asset, the Florida Canyon Mine, located in Nevada. In addition, Integra is committed to advancing its flagship development-stage heap leach projects: the past producing DeLamar Project located in southwestern Idaho and the Nevada North Project located in western Nevada. Integra creates sustainable value for shareholders, stakeholders, and local communities through successful mining operations, efficient project development, disciplined capital allocation, and strategic M&A, while upholding the highest industry standards for environmental, social, and governance practices.
ON BEHALF OF THE BOARD OF DIRECTORS
George Salamis
President, CEO and Director
CONTACT INFORMATION
Corporate Inquiries: ir@integraresources.com
Company website: www.integraresources.com
Office phone: +1 (604) 416-0576
Qualified Person
The scientific and technical information contained in this news release has been reviewed and approved by Gregory Robinson (P.E., SME Registered Member), Integra’s General Manager of the Florida Canyon Mine. Mr. Robinson is a “qualified person” as defined in National Instrument 43-101 – Standards of Disclosure for Mineral Projects (“NI 43-101”).
Non-GAAP Financial Measures
Management believes that the following non-GAAP financial measures will enable certain investors to better evaluate the Company's performance, liquidity, and ability to generate cash flow. These measures do not have any standardized definition under IFRS, and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with IFRS. Other companies may calculate these measures differently.
Average realized gold price
Average realized gold price per ounce is calculated by dividing the Company’s gross revenue from gold sales for the relevant period by the gold ounces sold, respectively. The Company believes the measure is useful in understanding the gold prices realized by the Company throughout the period. The following table reconciles revenue and gold sold during the period with average realized prices:
| 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 | ||||||||||
6
Capital expenditures
Capital expenditures are classified into sustaining capital expenditures or non-sustaining capital expenditures depending on the nature of the expenditure. Sustaining capital expenditures are those required to support current production levels. Non-sustaining capital expenditures represent the capital spending at new projects and major, discrete projects at existing operations intended to increase production or extend mine life. Management believes this to be a useful indicator of the purpose of capital expenditures and this distinction is an input into the calculation of AISC.
The following table reconciles payments for mineral properties, plant and equipment, and equipment leases to sustaining and non-sustaining capital expenditures:
| 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 | ||||||||||
Free cash flow
Free cash flow, a non-GAAP financial metric, subtracts sustaining capital expenditures from net cash provided by operating activities, serving as a valuable indicator of our capacity to generate cash from operations post-sustaining capital investments. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
| 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 | ||||||||||||
Working capital
Working capital is calculated as current assets less current liabilities. The Company uses working capital as a measure of the Company’s operational efficiency and short-term financial health.
Operating margin
Operating margin is calculated as mine operating earnings divided by revenue. The Company uses Operating Margin as a measure of the Company's profitability. The following table reconciles this non-GAAP financial measure to the most directly comparable IFRS Accounting Standard measure:
| 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 | % | ||||||||||
7
Operating cash flow before change in working capital
The Company uses operating cash flow before change in working capital to determine the Company’s ability to generate cash flow from operations, and it is calculated by adding back the change in working capital to operating cash flow as reported in the consolidated statements of cash flows.
| 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 | ||||||||||||
Cash costs
Cash costs are a non-GAAP financial metric which includes production costs, and government royalties. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on a site basis.
AISC
All-in sustaining costs, a non-GAAP financial measure, starts with cash costs and includes general and administrative costs, reclamation accretion expense and sustaining capital expenditures. Management uses this measure to monitor the performance of its mining operation and ability to generate positive cash flow on an overall company basis.
Cash costs and AISC are calculated as follows:
| 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 | ||||||||||
8
Adjusted earnings
Adjusted earnings and adjusted basic earnings per share (collectively, "Adjusted Earnings") are presented to remove items that are unrelated to ongoing operations. These metrics do not have a standardized definition under IFRS Accounting Standards and should not be considered as a substitute for results prepared in accordance with IFRS Accounting Standards. Other companies may calculate Adjusted Earnings differently. Adjusted Earnings excludes the tax-effected impact of transaction and integration costs, unrealized gains and losses on foreign currency derivative contracts, gains or losses from the disposal of mineral properties, plant and equipment, and deferred taxes.
| 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 | ||||||||||
Forward-looking Statements
Certain information set forth in this news release contains “forward‐looking statements” and “forward‐looking information” within the meaning of applicable Canadian securities legislation and in applicable United States securities law (referred to herein as forward‐looking statements). Except for statements of historical fact, certain information contained herein constitutes forward‐looking statements which includes, but is not limited to, statements with respect to: the planned exploration, development and mining activities and expenditures of the Company, including estimated production, cash costs, all-in sustaining costs, and capital expenditures, the future cash flows from operations, net debt and financial results benefits results from work performed to date; the estimation of mineral resources and reserves; the realization of mineral resource and reserve estimates; the development, operational and economic results of economic studies on the Company's projects, including cash flows, revenue potential, development, capital and operating expenditures, development costs and timing thereof, extraction rates, production, life of mine projections and cost estimates; magnitude or quality of mineral deposits; anticipated advancement of permitting, optimization and the mine plans for the the Company's projects, as applicable; exploration expenditures, costs and timing of the development of new deposits; underground exploration potential; costs and timing of future exploration; the completion and timing of future development studies; estimates of metallurgical recovery rates; anticipated advancement of the Company's projects and future exploration prospects; requirements for additional capital; the future price of metals; government regulation of mining operations; environmental risks; relationships with local communities; the timing and possible outcome of pending regulatory matters; the realization of the expected economics of the Company's projects; future growth potential of the Company's projects; and future development plans. Forward-looking statements are often identified by the use of words such as “may”, “will”, “could”, “would”, “anticipate”, ‘believe”, “expect”, “intend”, “potential”, “estimate”, “budget”, “scheduled”, “plans”, “planned”, “forecasts”, “goals” and similar expressions.
Forward-looking statements are based on a number of factors and assumptions made by management and considered reasonable at the time such statement was made. Assumptions and factors include: the Company’s ability to complete its planned exploration and development programs; the absence of adverse conditions at the Projects; satisfying ongoing covenants under the Company’s loan facilities; no unforeseen operational delays; no material delays in obtaining necessary permits; results of independent engineer technical reviews; the possibility of cost overruns and unanticipated costs and expenses; the price of gold remaining at levels that continue to render the Projects economic, as applicable; the Company’s ability to continue raising necessary capital to finance
9
operations; and the ability to realize on the mineral resource and reserve estimates. Forward‐looking statements necessarily involve known and unknown risks and uncertainties, which may cause actual performance and financial results in future periods to differ materially from any projections of future performance or result expressed or implied by such forward‐looking statements. These risks and uncertainties include, but are not limited to: general business, economic and competitive uncertainties; the actual results of current and future exploration activities; conclusions of economic evaluations; meeting various expected cost estimates; benefits of certain technology usage; changes in project parameters and/or economic assessments as plans continue to be refined; future prices of metals; possible variations of mineral grade or recovery rates; the risk that actual costs may exceed estimated costs; geological, mining and exploration technical problems; failure of plant, equipment or processes to operate as anticipated; accidents, labour disputes and other risks of the mining industry; delays in obtaining governmental approvals or financing; risks related to local communities; the speculative nature of mineral exploration and development (including the risks of obtaining necessary licenses, permits and approvals from government authorities); title to properties; and other factors beyond the Company’s control and as well as those factors included herein and elsewhere in the Company’s public disclosure. Although the Company has attempted to identify important factors that could cause actual actions, events or results to differ materially from those described in the forward-looking statements, there may be other factors that cause actions, events or results not to be as anticipated, estimated or intended. Readers are advised to study and consider risk factors disclosed in Integra’s Annual Information Form dated March 26, 2025 for the fiscal year ended December 31, 2024, which is available on the SEDAR+ issuer profile for the Company at www.sedarplus.ca and available as Exhibit 99.1 to Integra’s Form 40-F, which is available on the EDGAR profile for the Company at www.sec.gov.
Investors are cautioned not to put undue reliance on forward-looking statements. The forward-looking statements contained herein are made as of the date of this news release and, accordingly, are subject to change after such date. The Company disclaims any intent or obligation to update publicly or otherwise revise any forward-looking statements or the foregoing list of assumptions or factors, whether as a result of new information, future events or otherwise, except in accordance with applicable securities laws. Investors are urged to read the Company’s filings with Canadian securities regulatory agencies, which can be viewed online under the Company’s profile on SEDAR+ at www.sedarplus.ca.
Cautionary Note for U.S. Investors Concerning Mineral Resources and Reserves
NI 43-101 is a rule of the Canadian Securities Administrators which establishes standards for all public disclosure an issuer makes of scientific and technical information concerning mineral projects. Technical disclosure contained in this news release has been prepared in accordance with NI 43-101 and the Canadian Institute of Mining, Metallurgy and Petroleum Classification System. These standards differ from the requirements of the U.S. Securities and Exchange Commission (“SEC”) and resource information contained in this news release may not be comparable to similar information disclosed by domestic United States companies subject to the SEC’s reporting and disclosure requirements.
Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
10