Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Integra Resources

www: www.integraresources.com   email: chris@integraresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:ITR CAD
NYSEAMERICAN:ITRG USD

Description

Integra Resources are a gold focused junior, late stage development company with two mines in development in USA. They have approximately 4.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~$44.9M which is a fall of roughly 70% over the last eight months. As of 12/12/2021 they have no debt and ~$21M cash. They have 62M shares outstanding and trade on the Canadian Venture Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/12/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $149.66M $44.90M 12/12/2021 $-104.76M
Total Assets: $70.00M $70.00M 12/12/2021 $0.00M
Total Liabilities: $6.00M $6.00M 12/12/2021 $0.00M
Current Assets: $32.00M $32.00M 12/12/2021 $0.00M
Current Liabilities: $6.00M $6.00M 12/12/2021 $0.00M
Total Debt: $0.00M $0.00M 12/12/2021 $0.00M
Cash: $21.00M $21.00M 12/12/2021 $0.00M
Enterprise Value: $128.66M $23.90M 10/04/1970 $-104.76M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/12/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/12/2021 0.00%
Misc 12/12/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 62,107,000 62,107,000 12/12/2021 0
Shares (FD): 67,247,000 67,247,000 12/12/2021 0
Insider Ownership: n/a 20% 05/31/2022 20%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 12/12/2021 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/12/2021 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/12/2021 0
Initial CapEx (Outstanding): $160.00M
106.91% of Mkt.Cap		 $160.00M
356.33% of Mkt.Cap 		12/12/2021 $0.00M
Funding Option: n/a n/a 12/12/2021 n/a
Documentation: none PEA 05/31/2022 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 12/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/12/2021 0.00M
Measured & Indicated: 4.00M 4.00M 12/12/2021 0.00M
Inferred: 0.50M 0.50M 12/12/2021 0.00M
Reserves & Resources: 4.50M 4.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/12/2021 0.00M
Measured & Indicated: 2.72M 2.72M 12/12/2021 0.00M
Inferred: 0.21M 0.21M 12/12/2021 0.00M
Reserves & Resources: 2.93M 2.93M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/12/2021 $0.00
Extra Operating Cost: n/a n/a 12/12/2021 $0.00
Average Grade: 0.70 g/t 0.70 g/t 12/12/2021 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 05/31/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 12/12/2021 0.00M
Annual Production: 200,000oz. 200,000oz. 12/12/2021 0oz.
Cash Cost: $800 $800 12/12/2021 $0
Extra Operating Cost: $450 $450 12/12/2021 $0
SILVER 12/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/12/2021 0.00M
Measured & Indicated: n/a n/a 12/12/2021 0.00M
Inferred: n/a n/a 12/12/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/12/2021 0.00M
Measured & Indicated: n/a n/a 12/12/2021 0.00M
Inferred: n/a n/a 12/12/2021 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/12/2021 $0.00
Extra Operating Cost: n/a n/a 12/12/2021 $0.00
Average Grade: n/a n/a 12/12/2021 n/a
Recovery Rate: n/a n/a 12/12/2021 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/12/2021 0.00M
Annual Production: n/a n/a 12/12/2021 n/a
Cash Cost: n/a n/a 12/12/2021 n/a
Extra Operating Cost: n/a n/a 12/12/2021 n/a

Property

Last Analysis Data  (12/12/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA DeLamar 100% (guess) 2,000 Both show
gold and silver

2.7 million oz (.7 gpt)

PEA due in 2019

Past producing open pit.
Development Idaho, USA Florida Mountain 100% (guess) n/a Open Pit show
800,000 oz (.7 gpt)

Past producing open pit.
Total Land Package Size (ha): 2,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Idaho, USA DeLamar 100% (guess) 2,000 Both show
gold and silver

2.7 million oz (.7 gpt)

PEA due in 2019

Past producing open pit.
Development Idaho, USA Florida Mountain 100% (guess) n/a Open Pit show
800,000 oz (.7 gpt)

Past producing open pit.
Total Land Package Size (ha): 2,000  

Profitability (by resource)

Proven &
Probable		 12/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.72M 2.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.24M
Maximum Profit (Gold): $811.71M $895.64M n/a $83.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $811.71M $895.64M n/a $83.93M
Max Profit / Current MCap: 5.424 19.946 n/a 14.523
Max Profit Per Share (Gold): $12.07 $13.32 n/a $1.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $12.07 $13.32 n/a $1.25
Total Free Profit Per Share: $9.24 $12.46 n/a $3.22
FD Mkt. Cap / Gold Eq.: $55.02 $16.51 n/a $-38.51
FD Mkt. Cap / Silver Eq.: $0.68 $0.19 n/a $-0.49
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.09% 0.90% n/a -2.19%

Reserves &
Resources		 12/12/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.93M 2.93M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.27M
Maximum Profit (Gold): $875.13M $965.61M n/a $90.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $875.13M $965.61M n/a $90.49M
Max Profit / Current MCap: 5.847 21.505 n/a 15.657
Max Profit Per Share (Gold): $13.01 $14.36 n/a $1.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.01 $14.36 n/a $1.35
Total Free Profit Per Share: $10.18 $13.50 n/a $3.32
FD Mkt. Cap / Gold Eq.: $51.04 $15.31 n/a $-35.72
FD Mkt. Cap / Silver Eq.: $0.63 $0.18 n/a $-0.46
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.86% 0.83% n/a -2.03%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×