stockrow
Friday 6 November 2026
Export ITRG’s income statement to Excel — free account
Integra Resources Corp.
ITRG Basic Materials Other Precious Metals & Mining
Integra Resources Corp.’s revenue for fiscal 2025 (year ended December 2025) was $243.9 million, up 703.7% from fiscal 2024.
- Revenue
- +15.9%
- EPS
- 0.00%
- Free cash flow
- +154.3%
- Total debt
- −5.98%
Quarter to June 2026, against a year earlier
2.23
0.09
+4.21%
Follow ITRG
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 30 | 244 | 258 | +703.7% | — | — | — | — | |
| Gross margin, % | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — | 17.71 | 38.76 | 39.51 | +38.8 pt | ||||||
| EBT | 0 | (4) | (11) | (17) | (20) | (33) | (20) | (29) | (9) | 19 | 30 | +61.6% | ||||||
| EBT margin, % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (28.88) | 7.82 | 11.44 | +7.8 pt | ||||||
| Net income | 0 | 0 | (11) | (17) | (20) | (33) | (20) | (29) | (10) | (2) | 11 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 1.44 | 1.28 | n/m | |||||
| Earnings | 0.04 | (0.58) | (1.19) | (1.23) | (1.00) | (1.45) | (0.72) | (0.52) | (0.10) | (0.01) | 0.04 | n/m | ||||||
| Cash flow | 0.00 | (0.28) | (1.18) | (1.14) | (0.85) | (1.34) | (0.65) | (0.47) | (0.10) | 0.43 | 0.38 | n/m | ||||||
| Capex | 0.00 | 0.00 | (0.06) | 0.00 | (0.02) | (0.05) | 0.00 | (0.06) | 0.07 | (0.28) | (0.35) | n/m | ||||||
| Free cash flow | 0.00 | (0.28) | (1.24) | (1.14) | (0.86) | (1.39) | (0.65) | (0.53) | (0.04) | 0.15 | 0.03 | n/m | ||||||
| Book value | (0.08) | 2.86 | 2.41 | 2.87 | 2.10 | 1.27 | 0.77 | 0.72 | 1.35 | 1.09 | 1.34 | n/m | ||||||
| Shares, m | 8 | 8 | 9 | 14 | 20 | 23 | 28 | 56 | 96 | 169 | 184 | +40.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 55.75 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | 2.78 | 1.75 | 1.4 | ||||||
| P/B | — | — | — | — | — | — | — | — | 0.64 | 3.67 | 1.66 | 2.2 | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | 2.74 | 1.55 | 1.4 | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | (13.88) | 19.17 | 26.24 | 2.6 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | 0 | (2) | (11) | (15) | (17) | (31) | (18) | (26) | (10) | 72 | 77 | n/m | |||||
| Capex | — | (3) | (1) | (4) | 0 | (1) | 0 | (3) | 6 | (47) | (71) | +38.7% | ||||||
| Free cash flow | 0 | (2) | (12) | (15) | (17) | (32) | (18) | (30) | (4) | 25 | 6 | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (1) | 11 | 6 | 21 | 24 | 9 | 2 | (7) | 64 | 93 | 146 | n/m | |||||
| Net debt | 0 | (10) | (8) | (23) | (28) | (13) | (5) | 2 | (33) | (50) | (89) | +157.9% | ||||||
| Shareholders’ equity | (1) | 22 | 23 | 39 | 42 | 29 | 21 | 41 | 131 | 185 | 271 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | 0.78 | (58,776.47) | (37.56) | (24.50) | (24.64) | (40.07) | (29.00) | (40.35) | (5.95) | (0.82) | 3.23 | (1.6) pt | |||||
| ROIC | 0.00 | 0.00 | (49.70) | 0.00 | (86.54) | (126.08) | (72.91) | (41.78) | (10.04) | 31.12 | 23.70 | +31.1 pt | ||||||
| ROE | 2.41 | (42.00) | (51.34) | (53.98) | (50.17) | (92.90) | (78.60) | (93.84) | (11.11) | (1.42) | 5.15 | (3.8) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | 20 | — | 36 | 36 | 44 | 46 | 305 | 329 | — | +49.2% | |||||
| Revenue/emp, $m | — | — | 0.00 | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.10 | 0.74 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
Integra Resources Corp. vs peers in Other Precious Metals & Mining (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SLSR Solaris Resources Inc. | $1.2B | — (loss-making) | — | — | n/m | −51.52% (below 0%: shrinking) | — | 0.00% | Compare |
| VMET Versamet Royalties Corporation | $971.9M | 23.4× | — | +391.88% (above 0%: growing) | +2,677.78% (above 0%: growing) | +778.57% (above 0%: growing) | 58.96% | 58.04% | Compare |
| MUX McEwen Inc. | $912.4M | 11.3× | 15.1× | +26.84% (above 0%: growing) | +166.67% (above 0%: growing) | +328.14% (above 0%: growing) | 33.90% | 13.01% | Compare |
| ASM Avino Silver | $777.9M | 17.5× | 13.1× | +58.66% (above 0%: growing) | −28.20% (below 0%: shrinking) | +106.43% (above 0%: growing) | 44.43% | 35.80% | Compare |
| MTA Metalla Royalty & Streaming Ltd. | $722.8M | — (loss-making) | 103× | +93.84% (above 0%: growing) | n/m | +75.32% (above 0%: growing) | 91.00% | 44.37% | Compare |
| ITRG Integra Resources Corp. | $434.1M | 55.8× | — | +15.92% (above 0%: growing) | 0.00% | +154.33% (above 0%: growing) | 33.01% | 20.06% | |
| VOXR Vox Royalty Corp. | $340.5M | 7.0× | 7.5× | +122.56% (above 0%: growing) | n/m | +146.39% (above 0%: growing) | 66.34% | 123.61% | Compare |
| GMTL Guardian Metal Resources PLC - Sponsored ADR | $168.9M | — | — | — | — | — | — | — | Compare |
| LODE Comstock Inc. | $130.7M | — (loss-making) | — (loss-making) | +578.84% (above 0%: growing) | n/m | −22.42% (below 0%: shrinking) | 0.00% | 588.94% | Compare |
| Median of peers | $750.3M | 14.4× | 14.1× | +108.20% | +166.67% | +106.43% | 51.70% | 44.37% |