Integra Resources Corp.
AMEX:ITRG · New York Stock Exchange American
-$0.12 today
Vol 3.55M · Avg 3.01M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$2.3M +76.0% | -$9.5M +57.3% | -$22.2M -12.3% | -$19.8M +39.9% | -$32.9M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $17.6M +539.8% | $2.8M +73.4% | $1.6M +64.1% | $968.6K +4.4% | $928.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $12.7M +869.1% | $1.3M | $0 | $0 | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $0 -100.0% | $1.5M | $0 -100.0% | $1.7M -6.5% | $1.9M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $1.1M -85.7% | $7.4M +9634.0% | $75.9K +123.7% | -$320.2K -140.4% | -$133.2K | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 -100.0% | $4.0M +11701.0% | $34.0K +109.5% | -$357.0K -264.2% | -$98.0K | $592.6M | $1.3B | $626.2M |
| Inventory | $481.9K -88.3% | $4.1M | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $2.6M | $0 | $0 +100.0% | -$11.9K -88.6% | -$6.3K | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$2.0M -168.2% | -$745.0K -1878.7% | $41.9K -13.9% | $48.6K +268.3% | -$28.9K | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $42.1M +425.9% | -$12.9M -4041.1% | $327.9K +148.1% | -$682.4K -187.1% | -$237.7K | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $71.3M +856.0% | -$9.4M +53.5% | -$20.3M -11.9% | -$18.1M +40.7% | -$30.5M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$47.9M | $0 +100.0% | -$290.1K -24.2% | -$233.5K +82.0% | -$1.3M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $30.5K -99.9% | $21.7M +3206.1% | -$697.2K | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 +100.0% | -$664.0K | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $106.6K | $0 -100.0% | $74 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$1.1M -116.7% | $6.3M | $0 -100.0% | $138.4K +1730.5% | $7.6K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$49.0M -279.2% | $27.3M +949.7% | -$3.2M -3282.0% | -$95.1K +92.6% | -$1.3M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$135.2K -105.1% | $2.6M +982.8% | -$299.3K -103.3% | $9.2M +1591.0% | -$616.9K | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $567.3K -97.8% | $25.6M +37.2% | $18.6M +56.5% | $11.9M -37.3% | $19.0M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$21.3K | $0 +100.0% | -$22.1K | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$12.1M -351.2% | -$2.7M -689.2% | -$340.7K +74.2% | -$1.3M -3.3% | -$1.3M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$11.7M -146.0% | $25.5M +42.0% | $18.0M -9.2% | $19.8M +15.8% | $17.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $244.2K +818.3% | -$34.0K -126.4% | $128.7K | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $10.8M -75.1% | $43.4M +906.6% | -$5.4M -439.8% | $1.6M +110.7% | -$14.7M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $23.3M +347.3% | -$9.4M +54.1% | -$20.5M -12.1% | -$18.3M +42.4% | -$31.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
New Pacific Metals Corp.
AMEX:NEWP
$790.38M
NioCorp Developments Ltd.
NASDAQ:NB
$756.12M
Dakota Gold Corp.
AMEX:DC
$655.58M
Rayonier Advanced Materials Inc.
NYSE:RYAM
$605.26M
Idaho Strategic Resources, Inc.
AMEX:IDR
$555.40M
AdvanSix Inc.
NYSE:ASIX
$538.78M
Algoma Steel Group Inc.
NASDAQ:ASTL
$486.37M
New Found Gold Corp.
AMEX:NFGC
$392.37M
Osisko Development Corp.
NYSE:ODV
$390.72M
Hudson Technologies, Inc.
NASDAQ:HDSN
$247.36M
SEC Filings
Recent regulatory filings
No filings found.
Does ITRG generate free cash flow?
Integra Resources Corp. (ITRG) generated $23.31M of free cash flow in fiscal 2025.
How much operating cash flow does ITRG produce?
Operating cash flow was $71.25M, before capital expenditures of $47.95M.
Explore More
Continue the stock analysis
Jump to another research area for this company.