VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
ITRGIntegra Resources Corp.
$2.33$394M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksITRGCash Flow

Integra Resources Corp. (ITRG) Cash Flow Statement

19Y historyFree accessUpdated daily

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.

ITRG Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07
Cash from Operations68.27M71.25M-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-178.58K56.92K
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 Income9.16M-2.28M-9.5M-29.55M-19.81M-32.93M-20.25M-16.58M-10.87M-5.52M254.46K-167.4K-807.25K-888.37K-1.76M-8.29M-101.61K-115.66K-527.83K-45.63K
Depreciation & Amortization19.09M17.64M2.76M2.11M968.64K927.96K607.86K348.11K231.62K2.39M009.47K2.04K16.41K5.14K007.16K17.6K
Stock-Based Compensation610K01.54M01.74M1.86M1.69M1.25M1.16M491.26K001.72K23.48K148.77K0005.75K551
Deferred Taxes17.23M12.71M1.31M000017.2K-880.71K000-20.67K-30.05K-248.28K-253.67K-14.85K-43.93K-39.1K5.05K
Other Non-Cash Items33.33M42.12M-12.92M435.54K-682.39K-237.7K-273.28K-721.97K-652.75K-2.53M-309.32K9014.86K1.57K87.29K6.83M20.82K98.1K447.19K-101.99K
Working Capital Changes-11.15M1.06M7.39M100.81K-320.22K-133.19K1.37M258.7K383.9K-68.76K49.78K164.4K329.81K577.96K130.69K141.68K8.43K934-110.85K186.38K
Change in Receivables004.01M45.18K-356.99K-98.01K-244.11K000-81400000-7936.59K2.36K299.98K
Change in Inventory-12.82M481.9K4.12M00000000000000000
Change in Payables6.01M2.57M00-11.86K-6.29K1.41M142.63K391.52K00000009.22K13.29K-128K-116.7K
Cash from Investing-69.86M-48.97M27.33M-4.27M-95.09K-1.29M913.25K-4.29M-1.77M-6.32M004.63K075.39K-104.21K-93.37K22.44K215.79K-10.94K
Capital Expenditures-69.51M-47.95M0-3.49M-233.52K-1.3M-479.26K-4.47M-2.92M-62.48K00000-137.12K-93.37K00-10.94K
CapEx % of Revenue28.05%19.33%------------------
Acquisitions19.98K30.5K21.66M-925.95K00000-3.36M0000000000
Investments--------------------
Other Investing-372.92K-1.06M6.33M0138.42K7.56K1.39M-54.21K000000032.91K0000
Cash from Financing44.88M-11.72M25.51M23.86M19.78M17.08M20.88M31.89M11.49M21.67M000748.72K100.52K3.23M124.21K000
Debt Issued (Net)-5.87M-135.22K2.64M-397.5K9.2M-616.88K-339.45K-161.01K-137.51K00000000000
Equity Issued (Net)58.4M545.95K25.55M24.71M11.9M18.98M23.07M33.98M12.48M27.25M000748.72K100.52K3.2M0000
Dividends Paid00000000000000000000
Share Repurchases179-21.35K0-29.31K0000000000000000
Other Financing-7.65M-12.13M-2.69M-452.55K-1.32M-1.28M-1.85M-1.93M-848.8K00000027.99K124.21K000
Net Change in Cash44.92M10.8M43.38M-7.14M1.58M-14.72M4.94M12.17M-910.22K13.25M-5.08K-2.92K-476.91K433.31K-1.5M1.56M-56.37K-38.12K37.21K45.98K
Free Cash Flow-1.23M23.31M-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-178.58K45.98K
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-0.010.14-0.10-0.48-0.66-1.39-0.87-1.47-1.43-0.71-0.02-0.01-2.40-2.09-13.18-25.17-6.20-2.10-6.151.57
FCF Conversion (FCF/Net Income)-0.13x-31.25x0.99x0.93x0.91x0.93x0.79x0.92x0.98x0.48x-0.02x0.02x0.60x0.36x0.95x0.19x0.86x0.52x0.34x-1.25x
Interest Paid00000000000000000000
Taxes Paid00000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowBurning
Top Statement Risk

Capital intensive development dilution

Earnings Quality Obscured by Volatility

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.

Free Cash Flow Remains Negative

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.

Capital Intensity Escalating Rapidly

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.

Working Capital Swings Impact Liquidity

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.

ITRG — Frequently Asked Questions

Quick answers to the most common questions about buying ITRG stock.

How much cash does Integra Resources Corp. (ITRG) generate from operations?

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.

What is Integra Resources Corp.'s free cash flow?

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.

What is Integra Resources Corp.'s capital expenditure (CapEx)?

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.

How does Integra Resources Corp. distribute cash to shareholders?

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.