
INTEGRA RESOURCES CORP. | 2 |
![]() | Condensed Interim Consolidated Statements of Financial Position (unaudited, in thousands of U.S. dollars) |
March 31, 2026 | December 31, 2025 | |
Assets | ||
Current assets | ||
Cash and cash equivalents | $105,814 | $63,086 |
Investments | 364 | 365 |
Inventories (Note 8) | 63,088 | 58,306 |
Prepaids and other assets (Note 7) | 4,915 | 7,688 |
Derivative assets (Note 6a, 6b) | 815 | 369 |
174,996 | 129,814 | |
Non-current assets | ||
Mineral properties, plant and equipment (Note 9) | 200,494 | 165,545 |
Reclamation and other deposits (Note 6a, 6c) | 15,536 | 15,844 |
Other non-current assets | — | 21 |
Total assets | $391,026 | $311,224 |
Liabilities | ||
Current liabilities | ||
Accounts payable and accrued liabilities (Note 10, 6a) | $17,215 | $24,073 |
Tax liabilities | 6,604 | 3,813 |
Lease obligations (Note 11) | 10,120 | 7,677 |
Reclamation provision (Note 12) | 1,343 | 1,344 |
35,282 | 36,907 | |
Non-current liabilities | ||
Long-term lease obligations (Note 11) | 24,592 | 14,153 |
Long-term reclamation provision (Note 12) | 62,649 | 63,981 |
Deferred tax liabilities | 11,452 | 10,937 |
Total liabilities | 133,975 | 125,978 |
Equity | ||
Issued capital (Note 13) | 372,471 | 313,011 |
Share-based payment reserve (Note 13) | 11,093 | 11,304 |
Investment revaluation reserve | 2 | (5) |
Currency translation reserve | 21,775 | 21,775 |
Deficit | (148,290) | (160,839) |
Total equity | 257,051 | 185,246 |
Total liabilities and equity | $391,026 | $311,224 |
"signed" | Anna Ladd-Kruger, Director | "signed" | Janet Yang, Director |
INTEGRA RESOURCES CORP. | 3 |
![]() | Condensed Interim Consolidated Statements of Earnings and Comprehensive Earnings (unaudited, in thousands of U.S. dollars except per share amounts) |
Three months ended March 31, | ||
2026 | 2025 | |
Revenue (Note 14) | $61,724 | $57,025 |
Cost of sales | ||
Production costs (Note 15) | (27,294) | (34,482) |
Depreciation | (5,680) | (3,327) |
Royalties and excise taxes | (3,899) | (3,732) |
(36,873) | (41,541) | |
Mine operating earnings | 24,851 | 15,484 |
Exploration and project expenses | (4,891) | (2,304) |
General and administrative expenses (Note 16) | (3,515) | (2,230) |
Foreign exchange (losses) gains | (47) | 24 |
Earnings from operations | 16,398 | 10,974 |
Interest income (Note 6c) | 558 | 352 |
Interest and finance expense (Note 17) | (1,127) | (1,475) |
Derivative gains (losses) (Note 6b) | 297 | (3,083) |
Other expense (Note 24) | (271) | (2,361) |
Earnings before income taxes | 15,855 | 4,407 |
Income tax expense (Note 18) | (3,306) | (3,424) |
Net earnings | $12,549 | $983 |
Other comprehensive earnings (loss), net of taxes | ||
Items that will not be reclassified to profit or loss: | ||
Gain on investments, net of tax | 7 | — |
Total comprehensive earnings | $12,556 | $983 |
Net earnings attributable to common shareholders | ||
Basic earnings per share | $0.06 | $0.01 |
Diluted earnings per share | $0.06 | $0.01 |
Weighted average shares outstanding (in 000’s) Basic | 193,554 | 168,711 |
Weighted average shares outstanding (in 000’s) Diluted | 204,578 | 188,285 |
INTEGRA RESOURCES CORP. | 4 |
![]() | Condensed Interim Consolidated Statements of Cash Flows (unaudited, in thousands of U.S. dollars) |
Three months ended March 31, | ||
2026 | 2025 | |
Operating activities | ||
Net earnings for the period | $12,549 | $983 |
Income tax expense (Note 18) | 3,306 | 3,424 |
Depreciation | 5,862 | 3,532 |
Derivative (gains) losses (Note 6b) | (297) | 3,083 |
Share-based compensation expense | 369 | 351 |
Interest Income | (558) | (352) |
Interest expense | 1,127 | 1,475 |
Other operating activities (Note 19) | 67 | (196) |
Change in working capital (Note 19) | (8,627) | 3,432 |
$13,798 | $15,732 | |
Investing activities | ||
Payments for mineral properties, plant and equipment | (26,649) | (4,081) |
Interest received | 556 | 339 |
Payments for derivatives | (154) | (276) |
Change in restricted cash | — | 42 |
$(26,247) | $(3,976) | |
Financing activities | ||
Common share proceeds | 170 | — |
Proceeds from public offering (Note 13f) | 57,505 | — |
Vested restricted share units | — | (21) |
Warrant proceeds | 1,236 | — |
Interest paid | (2) | (399) |
Repayment of loans | — | (74) |
Payments of equipment leases (Note 11) | (3,709) | (2,336) |
Other financing | 7 | — |
$55,207 | $(2,830) | |
Effects of exchange rate changes on cash and cash equivalents | (30) | — |
Increase in cash and cash equivalents | 42,728 | 8,926 |
Cash and cash equivalents at the beginning of the period | 63,086 | 52,190 |
Cash and cash equivalents at the end of the period | $105,814 | $61,116 |
INTEGRA RESOURCES CORP. | 5 |
![]() | 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, 2024 | 168,708 | $257,481 | $9,895 | $— | $21,775 | $(158,596) | $130,555 |
Total comprehensive earnings | |||||||
Net earnings for the period | — | — | — | — | — | 983 | 983 |
Other comprehensive loss | — | — | — | — | — | — | — |
— | — | — | — | — | 983 | 983 | |
Share units settled | 4 | 8 | (29) | — | — | — | (21) |
Warrants exercised | 1 | 1 | — | — | — | — | 1 |
Share-based compensation | — | — | 351 | — | — | — | 351 |
Balance, March 31, 2025 | 168,713 | 257,490 | 10,217 | — | 21,775 | (157,613) | 131,869 |
Total comprehensive loss | |||||||
Net loss for the period | — | — | — | — | — | (3,226) | (3,226) |
Other comprehensive loss | — | — | — | (5) | — | — | (5) |
— | — | — | (5) | — | (3,226) | (3,231) | |
Shares issued for Debt Conversion | 12,295 | 54,553 | — | — | — | — | 54,553 |
Share units settled | 444 | 431 | (532) | — | — | — | (101) |
Warrants exercised | 624 | 537 | — | — | — | — | 537 |
Share-based compensation | — | — | 1,619 | — | — | — | 1,619 |
Balance, December 31, 2025 | 182,076 | 313,011 | 11,304 | (5) | 21,775 | (160,839) | 185,246 |
Total comprehensive earnings | |||||||
Net earnings for the period | — | — | — | — | — | 12,549 | 12,549 |
Other comprehensive income | — | — | — | 7 | — | — | 7 |
— | — | — | 7 | — | 12,549 | 12,556 | |
Shares issued for Public Offering (Note 13f) | 18,122 | 57,505 | — | — | — | — | 57,505 |
Share units settled | 640 | 719 | (580) | — | — | — | 139 |
Warrants exercised | 1,419 | 1,236 | — | — | — | — | 1,236 |
Share-based compensation | — | — | 369 | — | — | — | 369 |
Balance, March 31, 2026 | 202,257 | $372,471 | $11,093 | $2 | $21,775 | $(148,290) | $257,051 |
INTEGRA RESOURCES CORP. | 6 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
1. Nature of Operations |
2. Basis of Preparation |
3. Material Accounting Policies |
4. Changes in Accounting Standards |
INTEGRA RESOURCES CORP. | 7 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
5. Significant Judgments and Estimates |
6. Financial Instruments |
March 31, 2026 | Amortized cost | FVTPL | FVTOCI | Total |
Financial assets | ||||
Cash and cash equivalents | $105,814 | $— | $— | $105,814 |
Reclamation deposits(1) | 11,521 | 4,015 | — | 15,536 |
Derivative assets | — | 815 | — | 815 |
Investments | — | — | 364 | 364 |
Financial liabilities | ||||
Accounts payable and accrued liabilities | 17,215 | — | — | 17,215 |
December 31, 2025 | Amortized cost | FVTPL | FVTOCI | Total |
Financial assets | ||||
Cash and cash equivalents | $63,086 | $— | $— | $63,086 |
Reclamation deposits(1) | 11,755 | 4,089 | — | 15,844 |
Derivative assets | — | 369 | — | 369 |
Investments | — | — | 365 | 365 |
Financial liabilities | ||||
Accounts payable and accrued liabilities | 24,073 | — | — | 24,073 |
INTEGRA RESOURCES CORP. | 8 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
Three months ended March 31, | ||
2026 | 2025 | |
Unrealized debt conversion feature losses | $— | $(2,182) |
Unrealized bullion contract gains (losses) | 475 | $(901) |
Total unrealized gains (losses) | $475 | $(3,083) |
Realized bullion contract losses | (178) | — |
Total realized and unrealized gains (loss) | $297 | $(3,083) |
INTEGRA RESOURCES CORP. | 9 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
March 31, 2026 | December 31, 2025 | |
Cash deposits for reclamation (Note 12) | $11,363 | $11,363 |
Other | 158 | 392 |
Total cash deposits for reclamation and other | $11,521 | $11,755 |
Investment deposits for reclamation | 4,015 | 4,089 |
Total deposits for reclamation and other | $15,536 | $15,844 |
At March 31, 2026 | At December 31, 2025 | |||
Level 1 | Level 2 | Level 1 | Level 2 | |
Assets and Liabilities: | ||||
Investments | $364 | $— | $365 | $— |
Derivative assets | — | 815 | — | 369 |
Reclamation deposits | 4,015 | — | 4,089 | — |
INTEGRA RESOURCES CORP. | 10 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
INTEGRA RESOURCES CORP. | 11 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
7. Prepaids and other assets |
March 31, 2026 | December 31, 2025 | |
Prepaid insurance | $1,877 | $2,620 |
Other prepaid expenses | 2,266 | 3,779 |
Other receivables | 772 | 1,289 |
$4,915 | $7,688 |
8. Inventories |
March 31, 2026 | December 31, 2025 | |
Stockpile | $866 | $1,336 |
In-process | 55,594 | 50,715 |
Finished | 1,236 | 823 |
Materials and supplies | 5,392 | 5,432 |
$63,088 | $58,306 |
9. Mineral Properties, Plant, and Equipment |
March 31, 2026 | December 31, 2025 | ||||||
Cost | Accumulated Depreciation | Carrying Value | Cost | Accumulated Depreciation | Carrying Value | ||
Producing: | |||||||
US | Florida Canyon | $139,726 | $(21,764) | $117,962 | $115,042 | $(15,825) | $99,217 |
Non-Producing: | |||||||
US | DeLamar | 57,682 | (2,679) | $55,003 | 40,979 | (2,560) | $38,419 |
US | Nevada North | 27,742 | (487) | $27,255 | 28,058 | (446) | $27,612 |
Canada | Other | 723 | (449) | $274 | 723 | (426) | $297 |
86,147 | (3,615) | 82,532 | 69,760 | (3,432) | 66,328 | ||
Total | $225,873 | $(25,379) | $200,494 | $184,802 | $(19,257) | $165,545 | |
INTEGRA RESOURCES CORP. | 12 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
10. Accounts Payable and Accrued Liabilities |
March 31, 2026 | December 31, 2025 | |
Trade payables | $9,507 | $14,831 |
Accrued liabilities | 3,843 | 2,429 |
Accrued employee payroll and benefits | 3,865 | 6,066 |
Accrued other tax liabilities | — | 747 |
$17,215 | $24,073 |
11. Leases |
March 31, 2026 | December 31, 2025 | |
Opening net book value | $27,941 | $10,291 |
Additions | 17,930 | 21,617 |
Depreciation | (1,516) | (3,948) |
Dispositions | — | (25) |
Other | — | 6 |
Closing net book value | $44,355 | $27,941 |
Balance, December 31, 2024 | $8,712 |
Additions | 21,618 |
Payments | (10,156) |
Disposal | 50 |
Interest | 1,606 |
Balance, December 31, 2025 | $21,830 |
Additions | 16,152 |
Payments | (3,707) |
Interest | 437 |
Balance, March 31, 2026 | $34,712 |
Less: current portion | (10,120) |
Long-term leases | $24,592 |
INTEGRA RESOURCES CORP. | 13 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
12. Reclamation Provision |
March 31, 2026 | December 31, 2025 | |
Balance, beginning of period | $65,326 | $54,527 |
Reclamation provision accretion (Note 17) | 690 | 2,457 |
Reclamation paid | (224) | (991) |
Revisions in estimates and obligations(1) | (1,800) | 9,332 |
Balance, end of period | $63,992 | $65,325 |
Less: current portion | (1,343) | (1,344) |
Long-term portion | $62,649 | $63,981 |
13. Share Capital and Employee Compensation Plans |
Three months ended March 31, 2026 | Year ended December 31, 2025 | |||
Number of options | Weighted Average Exercise Price (CAD) | Number of options | Weighted Average Exercise Price (CAD) | |
Outstanding, beginning of period | 3,228 | $1.98 | 2,624 | $3.15 |
Granted | 1,323 | 3.53 | 1,654 | 1.47 |
Exercised | (163) | 1.44 | (72) | 1.62 |
Forfeited | (135) | 5.06 | (978) | 4.28 |
Outstanding, end of period | 4,253 | $2.39 | 3,228 | $1.98 |
Options Outstanding | Options Exercisable | ||||
Range of Exercise Prices | Number Outstanding as at March 31, 2026 | Weighted Average Remaining Contractual Life (years) | Weighted Average Exercise Price (CAD) | Number Outstanding as at March 31, 2026 | Weighted Average Exercise Price (CAD) |
$1.04 - $2.95 | 2,714 | 3.3 | $1.49 | 1,523 | $1.51 |
$2.96 - $5.90 | 1,348 | 4.9 | 3.56 | 90 | 4.00 |
$5.91 - $8.85 | 192 | 0.7 | 6.72 | 193 | 6.72 |
4,254 | 3.7 | $2.39 | 1,806 | $2.19 | |
INTEGRA RESOURCES CORP. | 14 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
Three months ended March 31, 2026 | Year ended December 31, 2025 | |||
Number outstanding | Fair value | Number outstanding | Fair value | |
Outstanding, beginning of period | 1,647 | $1,801 | 835 | $719 |
Granted | 863 | 2,321 | 1,593 | 1,697 |
Settled | (477) | (525) | (389) | (415) |
Forfeited | (2) | (2) | (392) | (387) |
Change in value | — | (59) | — | 187 |
Outstanding, end of period | 2,031 | $3,536 | 1,647 | $1,801 |
Three months ended March 31, 2026 | Year ended December 31, 2025 | |||
Number outstanding | Fair value | Number outstanding | Fair value | |
Outstanding, beginning of period | 889 | $1,378 | 698 | $1,226 |
Granted | 151 | 406 | 394 | 426 |
Cancelled | — | — | (50) | (49) |
Settled | — | — | (153) | (304) |
Change in value | — | (29) | — | 79 |
Outstanding, end of period | 1,040 | $1,755 | 889 | $1,378 |
INTEGRA RESOURCES CORP. | 15 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
Year ended March 31, 2026 | Year ended December 31, 2025 | |||
Number outstanding | Fair value | Number outstanding | Fair value | |
Outstanding, beginning of period | 7,681 | $6,854 | 8,306 | $7,392 |
Issued | — | — | — | — |
Exercised | (1,419) | (1,236) | (625) | (538) |
Expired | — | — | — | — |
Outstanding, end of period | 6,262 | $5,618 | 7,681 | $6,854 |
14. Revenue |
Three months ended March 31, | ||
2026 | 2025 | |
Gold | $60,757 | $56,430 |
Silver | 967 | 595 |
Revenue | $61,724 | $57,025 |
15. Production Costs |
Three months ended March 31, | ||
2026 | 2025 | |
Mining | $17,417 | $13,071 |
Crushing and processing | 10,162 | 9,665 |
Mine general and administrative | 4,152 | 4,600 |
Refining and desorption | 126 | 155 |
Changes in inventories | (4,563) | 6,991 |
$27,294 | $34,482 | |
INTEGRA RESOURCES CORP. | 16 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
16. General and Administrative Expenses |
Three months ended March 31, | ||
2026 | 2025 | |
Corporate administration | $2,964 | $1,674 |
Share-based compensation | 369 | 351 |
Depreciation | 182 | 205 |
$3,515 | $2,230 | |
17. Interest and Finance Expense |
Three months ended March 31, | ||
2026 | 2025 | |
Interest expense | $— | $198 |
Debt interest expense | — | 399 |
Lease interest expense (Note 11) | 437 | — |
Reclamation accretion expense (Note 12) | 690 | 614 |
Debt accretion expense | — | 264 |
$1,127 | $1,475 | |
18. Income Taxes |
Three months ended March 31, | ||
2026 | 2025 | |
Current tax expense | $2,790 | $3,417 |
Deferred tax (recovery) expense | 516 | 7 |
$3,306 | $3,424 | |
19. Supplemental Cash Flow |
Three months ended March 31, | ||
Other operating activities | 2026 | 2025 |
Adjustments for cash income statement items: | ||
Reclamation expenditures (Note 12) | $(224) | $(281) |
Adjustments for non-cash income statement items: | ||
Unrealized investment gain | 75 | (78) |
Unrealized foreign exchange losses (gains) | 47 | (32) |
Deferred transaction costs | — | (25) |
Loss on disposal of mineral properties, plant and equipment (Note 9) | 311 | 36 |
Change in estimate of reclamation costs at closed mines (Note 24) | (142) | 184 |
$67 | $(196) | |
INTEGRA RESOURCES CORP. | 17 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
Three months ended March 31, | ||
Change in working capital | 2026 | 2025 |
Trade and other receivables | $— | $177 |
Inventories (Note 8) | (4,523) | 8,478 |
Prepaids and other assets (Note 7) | 736 | (1,803) |
Accounts payable and accrued liabilities (Note 10) | (4,840) | (3,420) |
$(8,627) | $3,432 | |
20. Segmented Information |
For the three months ended March 31, 2026 | |||||
Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures(1) |
Florida Canyon | $61,724 | $31,193 | $5,680 | $24,851 | $12,568 |
DeLamar | — | — | — | — | 17,715 |
All other | — | — | — | — | 75 |
$61,724 | $31,193 | $5,680 | $24,851 | $30,358 | |
For the three months ended March 31, 2025 | |||||
Segment | Revenue | Production costs, royalties, and excise taxes | Depreciation | Mine operating earnings | Capital expenditures(1) |
Florida Canyon | $57,025 | $38,214 | $3,327 | $15,484 | $6,019 |
DeLamar | — | — | — | — | 196 |
All other | — | — | — | — | 100 |
$57,025 | $38,214 | $3,327 | $15,484 | $6,315 | |
March 31, 2026 | December 31, 2025 | |
Segment | Assets | Assets |
Florida Canyon | $251,281 | $232,155 |
DeLamar | 55,327 | 39,543 |
All other | 84,418 | 39,526 |
$391,026 | $311,224 |
INTEGRA RESOURCES CORP. | 18 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
21. Commitments |
22. Contingencies |
INTEGRA RESOURCES CORP. | 19 |
![]() | Notes to the Condensed Interim Consolidated Financial Statements |
As at March 31, 2026 and December 31, 2025, and for the three months ended March 31, 2026 and 2025 (unaudited with tabular amounts in thousands of shares, options and USD$ except per share amounts, unless otherwise noted) |
23. Related Party Transactions |
24. Other Expense |
Three months ended March 31, | ||
2026 | 2025 | |
Transaction and integration costs(1) | $— | $(2,095) |
Investment loss(2) | (75) | (13) |
Change in estimated reclamation provision (Note 12) | 142 | (184) |
Gain on disposal of mineral properties, plant and equipment (Note 9) | (311) | (36) |
Other expense | (27) | (33) |
$(271) | $(2,361) | |