Free cash flow remains negative at -$12.1M for 2026Q1, with capital expenditures consuming 43.2% of revenue, highlighting the ongoing liquidity pressure inherent in the company's current development-stage business model.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 |
|---|
| Cash from Operations | 68.27M | 71.25M | -9.43M | -26.9M | -18.1M | -30.51M | -16.85M | -15.42M | -10.63M | -2.11M | -5.08K | -2.92K | -481.54K | -315.41K | -1.67M | -1.57M | -87.21K | -60.56K | -178.58K | 56.92K |
| Operating CF Margin % | - | 28.73% | -31.05% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating CF Growth % | 1089.21% | 856% | 64.96% | -48.64% | 40.69% | -81.11% | -9.23% | -45.08% | -404.63% | -41384.92% | -74.18% | 99.39% | -52.67% | 81.14% | -6.78% | -1695.75% | -44.01% | 66.09% | -413.75% | - |
| Net Income | 9.16M | -2.28M | -9.5M | -29.55M | -19.81M | -32.93M | -20.25M | -16.58M | -10.87M | -5.52M | 254.46K | -167.4K | -807.25K | -888.37K | -1.76M | -8.29M | -101.61K | -115.66K | -527.83K | -45.63K |
| Depreciation & Amortization | 19.09M | 17.64M | 2.76M | 2.11M | 968.64K | 927.96K | 607.86K | 348.11K | 231.62K | 2.39M | 0 | 0 | 9.47K | 2.04K | 16.41K | 5.14K | 0 | 0 | 7.16K | 17.6K |
| Stock-Based Compensation | 610K | 0 | 1.54M | 0 | 1.74M | 1.86M | 1.69M | 1.25M | 1.16M | 491.26K | 0 | 0 | 1.72K | 23.48K | 148.77K | 0 | 0 | 0 | 5.75K | 551 |
| Deferred Taxes | 17.23M | 12.71M | 1.31M | 0 | 0 | 0 | 0 | 17.2K | -880.71K | 0 | 0 | 0 | -20.67K | -30.05K | -248.28K | -253.67K | -14.85K | -43.93K | -39.1K | 5.05K |
| Other Non-Cash Items | 33.33M | 42.12M | -12.92M | 435.54K | -682.39K | -237.7K | -273.28K | -721.97K | -652.75K | -2.53M | -309.32K | 90 | 14.86K | 1.57K | 87.29K | 6.83M | 20.82K | 98.1K | 447.19K | -101.99K |
| Working Capital Changes | -11.15M | 1.06M | 7.39M | 100.81K | -320.22K | -133.19K | 1.37M | 258.7K | 383.9K | -68.76K | 49.78K | 164.4K | 329.81K | 577.96K | 130.69K | 141.68K | 8.43K | 934 | -110.85K | 186.38K |
| Change in Receivables | 0 | 0 | 4.01M | 45.18K | -356.99K | -98.01K | -244.11K | 0 | 0 | 0 | -814 | 0 | 0 | 0 | 0 | 0 | -793 | 6.59K | 2.36K | 299.98K |
| Change in Inventory | -12.82M | 481.9K | 4.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 6.01M | 2.57M | 0 | 0 | -11.86K | -6.29K | 1.41M | 142.63K | 391.52K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.22K | 13.29K | -128K | -116.7K |
| Cash from Investing | -69.86M | -48.97M | 27.33M | -4.27M | -95.09K | -1.29M | 913.25K | -4.29M | -1.77M | -6.32M | 0 | 0 | 4.63K | 0 | 75.39K | -104.21K | -93.37K | 22.44K | 215.79K | -10.94K |
| Capital Expenditures | -69.51M | -47.95M | 0 | -3.49M | -233.52K | -1.3M | -479.26K | -4.47M | -2.92M | -62.48K | 0 | 0 | 0 | 0 | 0 | -137.12K | -93.37K | 0 | 0 | -10.94K |
| CapEx % of Revenue | 28.05% | 19.33% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 19.98K | 30.5K | 21.66M | -925.95K | 0 | 0 | 0 | 0 | 0 | -3.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -372.92K | -1.06M | 6.33M | 0 | 138.42K | 7.56K | 1.39M | -54.21K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.91K | 0 | 0 | 0 | 0 |
| Cash from Financing | 44.88M | -11.72M | 25.51M | 23.86M | 19.78M | 17.08M | 20.88M | 31.89M | 11.49M | 21.67M | 0 | 0 | 0 | 748.72K | 100.52K | 3.23M | 124.21K | 0 | 0 | 0 |
| Debt Issued (Net) | -5.87M | -135.22K | 2.64M | -397.5K | 9.2M | -616.88K | -339.45K | -161.01K | -137.51K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | 58.4M | 545.95K | 25.55M | 24.71M | 11.9M | 18.98M | 23.07M | 33.98M | 12.48M | 27.25M | 0 | 0 | 0 | 748.72K | 100.52K | 3.2M | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 179 | -21.35K | 0 | -29.31K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -7.65M | -12.13M | -2.69M | -452.55K | -1.32M | -1.28M | -1.85M | -1.93M | -848.8K | 0 | 0 | 0 | 0 | 0 | 0 | 27.99K | 124.21K | 0 | 0 | 0 |
| Net Change in Cash | 44.92M | 10.8M | 43.38M | -7.14M | 1.58M | -14.72M | 4.94M | 12.17M | -910.22K | 13.25M | -5.08K | -2.92K | -476.91K | 433.31K | -1.5M | 1.56M | -56.37K | -38.12K | 37.21K | 45.98K |
| Free Cash Flow | -1.23M | 23.31M | -9.43M | -27.29M | -18.33M | -31.81M | -17.33M | -19.89M | -13.55M | -2.17M | -5.08K | -2.92K | -481.54K | -315.41K | -1.67M | -1.7M | -180.58K | -60.56K | -178.58K | 45.98K |
| FCF Margin % | -0.5% | 9.4% | -31.05% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| FCF Growth % | -110.02% | 347.29% | 65.46% | -48.84% | 42.38% | -83.6% | 12.89% | -46.8% | -524.61% | -42615.1% | -74.18% | 99.39% | -52.67% | 81.14% | 1.82% | -843.21% | -198.19% | 66.09% | -488.37% | - |
| FCF per Share | -0.01 | 0.14 | -0.10 | -0.48 | -0.66 | -1.39 | -0.87 | -1.47 | -1.43 | -0.71 | -0.02 | -0.01 | -2.40 | -2.09 | -13.18 | -25.17 | -6.20 | -2.10 | -6.15 | 1.57 |
| FCF Conversion (FCF/Net Income) | -0.13x | -31.25x | 0.99x | 0.93x | 0.91x | 0.93x | 0.79x | 0.92x | 0.98x | 0.48x | -0.02x | 0.02x | 0.60x | 0.36x | 0.95x | 0.19x | 0.86x | 0.52x | 0.34x | -1.25x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital intensive development dilution
According to reported financial data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from 16.35 in 2025Q1 to -4.40 in 2025Q3, suggesting that reported earnings are currently decoupled from the company's actual underlying cash generation capabilities.
The extreme variance in the OCF/NI ratio indicates that net income is being heavily influenced by non-cash accounting adjustments or one-time events rather than operational performance. Investors should monitor this divergence closely, as it suggests that the reported bottom-line figures may not provide a reliable indicator of the company's ability to fund its development pipeline internally.
As reported in financial statements, Integra Resources has struggled to maintain positive free cash flow, with FCF margins reaching -22.7% in 2025Q4, highlighting the persistent cash burn associated with advancing the DeLamar project toward a formal feasibility stage and ongoing exploration activities.
The negative FCF trajectory underscores the company's status as a pre-production developer that remains entirely dependent on external financing. The inability to generate consistent positive cash flow suggests that the company will likely continue to face pressure on its liquidity position until commercial production is achieved.
Based on recent SEC filings, capital expenditures have surged to $26.3M in 2026Q1, representing a significant 43.2% of revenue, which reflects the heavy investment required for site development and infrastructure preparation at the company's primary precious metals assets in the Great Basin region.
This high level of capital intensity is typical for a junior miner transitioning into the construction phase, but it places significant strain on the balance sheet. The trend suggests that future capital requirements may continue to escalate, potentially necessitating further equity dilution if project timelines are extended.
As indicated by the quarterly cash flow statements, working capital changes have been highly inconsistent, ranging from a $14.2M inflow in 2025Q3 to a $16.5M outflow in 2025Q4, which suggests that the company's cash position is sensitive to timing differences in project-related payables and receivables.
These fluctuations in working capital appear to be driven by the irregular nature of development-stage expenditures rather than standard operational cycles. The volatility in these figures warrants further investigation, as it may mask underlying liquidity pressures during periods of intense permitting and engineering activity.
Quick answers to the most common questions about buying ITRG stock.
Integra Resources Corp. (ITRG) generated $71.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Integra Resources Corp. (ITRG) generated $23.3M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Integra Resources Corp. (ITRG) spent $47.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Integra Resources Corp. (ITRG) spent $0.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.