EX-99.2 3 exhibit99-2.htm EXHIBIT 99.2 Integra Resources Corp.: Exhibit 99.2 - Filed by newsfilecorp.com

 

 

Integra Resources Corp.

Unaudited Interim Condensed Consolidated Financial Statements

 

For the Three and Nine-Month Periods Ended

September 30, 2020 and 2019

 

Expressed in Canadian Dollars


MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL REPORTING

The accompanying unaudited interim condensed consolidated financial statements of Integra Resources Corp. are the responsibility of the management and Board of Directors of the Company.

The unaudited interim condensed financial statements have been prepared by management, on behalf of the Board of Directors, in accordance with the accounting policies disclosed in the notes to the financial statements. Where necessary, management has made informed judgments and estimates in accounting for transactions which were not complete at the statement of financial position date. In the opinion of management, the financial statements have been prepared within acceptable limits of materiality and are in accordance with International Financial Reporting Standards using accounting policies consistent with International Financial Reporting Standards appropriate in the circumstances.

Management has established systems of internal control over the financial reporting process, which are designed to provide reasonable assurance that relevant and reliable financial information is produced.

The Board of Directors is responsible for reviewing and approving the financial statements together with other financial information of the Company and for ensuring that management fulfills its financial reporting responsibilities. An Audit Committee assists the Board of Directors in fulfilling this responsibility. The Audit Committee meets with management to review the financial reporting process and the unaudited interim financial statements together with other financial information of the Company. The Audit Committee reports its findings to the Board of Directors for its consideration in approving the unaudited interim financial statements together with other financial information of the Company for issuance to the shareholders.

Management recognizes its responsibility for conducting the Company's affairs in compliance with established financial standards, and applicable laws and regulations, and for maintaining proper standards of conduct for its activities.

"George Salamis"  (signed) "Andrée St-Germain" (signed)
George Salamis, President and CEO Andrée St-Germain, CFO

2


Integra Resources Corp.

Unaudited Interim Condensed Consolidated Financial Statements

For the Three and Nine-Month Periods Ended

September 30, 2020 and 2019

________________________________________________________________________________

Table of Contents

Description                                                                                                                                                   Page
   
Unaudited Interim Condensed Consolidated Statements of Financial Position 4
   
Unaudited Interim Condensed Consolidated Statements of Operations and Comprehensive Loss 5
   
Unaudited Interim Condensed Consolidated Statements of Changes in Equity 6
   
Unaudited Interim Condensed Consolidated Statements of Cash Flows 7
   
Notes to Unaudited Interim Condensed Consolidated Financial Statements 8 - 31

Integra Resources Corp.

Unaudited Interim Condensed Consolidated Statements of Financial Position

(Expressed in Canadian Dollars)

    September 30,
2020
December 31,
2019
 
    $     $  
Assets            
  Current Assets            
Cash and cash equivalents (Note 5)   47,741,492     31,323,346  
Receivables and prepaid expenses (Note 6)   1,067,585     709,295  
Loan receivable - current portion (Note 6)   33,017     -  
Total Current Assets   48,842,094     32,032,641  
Long-Term Deposits (Note 6)   30,637     21,121  
Restricted Cash (Note 7)   23,057     1,928,641  
Loan receivable - non-current portion (Note 6)   153,729     -  
Property, Plant and Equipment (Note 8)   2,161,190     1,436,077  
Right-of-Use Assets (Note 9)   1,142,422     947,310  
Exploration and Evaluation Assets (Note 10)   73,273,314     61,348,921  
Total Assets   125,626,443     97,714,711  
Liabilities            
  Current Liabilities            
Trade and other payables (Note 12)   4,005,820     1,310,553  
Current reclamation and remediation liability (Note 15)   2,387,151     2,319,140  
Current lease liability (Note 9)   459,858     305,638  
Current equipment financing liability (Note 13)   173,489     -  
Due to related parties (Note 11)   510,980     509,731  
Total Current Liabilities   7,537,298     4,445,062  
Long-Term Lease Liabilities (Note 9)   794,993     717,042  
Long-Term Equipment Financing Liability (Note 13)   526,445     -  
Reclamation and Remediation Liabilities (Note 15)   52,295,147     41,993,019  
Total Liabilities   61,153,883     47,155,123  
Shareholders' Equity              
Share Capital (Note 16)   131,543,770     103,572,785  
Reserves   6,567,570     5,186,287  
Accumulated Other Comprehensive Income (Loss)   (279,228 )   (849,663 )
Accumulated Deficit   (73,359,552 )   (57,349,821 )
Total Equity   64,472,560     50,559,588  
Total Liabilities and Equity   125,626,443     97,714,711  

Nature of Operations (Note 1); Commitments (Notes 14); Subsequent Events (Note 19)

These unaudited interim condensed consolidated financial statements were authorized for issue by the Board of Directors on November 13, 2020. They are signed on the Company's behalf by:

"Stephen de Jong"          , Director "Anna Ladd-Kruger"  , Director

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.


Integra Resources Corp.

Unaudited Interim Condensed Consolidated Statements of Operations and Comprehensive Loss

(Expressed in Canadian Dollars)

    Three-Month Periods     Nine-Month Periods  
    Ended September 30,     Ended September 30,  
    2020     2019     2020     2019  
    $     $     $     $  
Operating Expenses                        
General and Administrative Expenses                        
Depreciation - Property, plant and equipment (Note 8)   (114,864 )   (48,531 )   (284,229 )   (137,287 )
Depreciation - Right-of-use assets (Note 9)   (111,400 )   (64,380 )   (287,242 )   (193,291 )
Compensation and benefits   (602,252 )   (571,147 )   (1,863,525 )   (1,739,474 )
Corporate development and marketing   (206,987 )   (256,370 )   (478,415 )   (570,841 )
Office and site administration expenses   (275,213 )   (209,125 )   (641,544 )   (488,958 )
Professional fees   (182,365 )   (49,615 )   (462,957 )   (181,494 )
Regulatory fees   (174,922 )   (32,925 )   (313,080 )   (117,431 )
Stock-based compensation (Note 16)   (458,268 )   (384,731 )   (1,381,283 )   (1,045,271 )
    (2,126,271 )   (1,616,824 )   (5,712,275 )   (4,474,047 )
                         
Exploration and Evaluation Expenses (Note 10)   (5,644,720 )   (3,823,766 )   (10,904,051 )   (8,812,386 )
Operating Loss   (7,770,991 )   (5,440,590 )   (16,616,326 )   (13,286,433 )
Other Income (Expense)                        
Interest income   44,458     56,586     239,821     169,121  
Lease interest expenses (Note 9)   (22,149 )   (20,924 )   (68,368 )   (67,490 )
Financing interest expenses (Note 13)   (12,890 )   -     (17,398 )   -  
Rent income - sublease (Note 9)   12,960     25,500     51,330     64,500  
Reclamation accretion expenses (Note 15)   (210,461 )   (307,992 )   (618,742 )   (930,175 )
Gain on equipment sold   16,644     -     17,129     -  
Foreign exchange income (loss)   284,273     38,881     1,002,823     (164,772 )
Total Other Income (Expense)   112,835     (207,949 )   606,595     (928,816 )
Net Loss   (7,658,156 )   (5,648,539 )   (16,009,731 )   (14,215,249 )
Other Comprehensive Income (Loss)                        
Foreign exchange translation   (370,113 )   194,973     570,435     (483,247 )
Other Comprehensive Income (Loss)   (370,113 )   194,973     570,435     (483,247 )
Comprehensive Loss   (8,028,269 )   (5,453,566 )   (15,439,296 )   (14,698,496 )
Net Loss Per Share (Note 18)                        
  - basic and diluted   (0.15 )   (0.18 )   (0.33 )   (0.45 )
Weighted Average Number of Shares (000's)                        
  - basic and diluted (000's) (Note 16)   49,077     33,096     48,244     31,655  


The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.


Integra Resources Corp.
Unaudited Interim Condensed Consolidated Statements of Changes in Equity
(Expressed in Canadian Dollars, except share numbers)

    Share Capital     Reserves                    
    Number of
Shares*
    Amount     Options     Warrants      
Accumulated
Other
Comprehensive
Income (Loss)
    Deficit     Total  
                                           
Balance at December 31, 2018   30,923,004   $ 61,709,371   $ 2,721,046   $ 833,058   $ 11,860   $ (35,696,772 ) $ 29,578,563  
  Share issued for cash   5,796,278     12,461,999           -     -     -     12,461,999  
  Share issue cost - cash   -     (428,714 )         -     -     -     (428,714 )
  Share-based payments - options   -     -     1,045,271     -     -     -     1,045,271  
  Other comprehensive loss   -     -     -     -     (483,247 )   -     (483,247 )
  Net loss   -     -     -     -     -     (14,215,249 )   (14,215,249 )
Balance at September 30, 2019   36,719,282     73,742,656     3,766,317     833,058     (471,387 )   (49,912,021 )   27,958,623  
                                           
Balance at December 31, 2019   47,823,177     103,572,785     4,353,229     833,058     (849,663 )   (57,349,821 )   50,559,588  
  Shares issued for cash   6,785,000     30,393,408     -     -     -     -     30,393,408  
  Share issue cost - cash   -     (2,422,423 )   -     -     -     -     (2,422,423 )
  Share-based payments - options   -     -     1,381,283     -     -     -     1,381,283  
  Other comprehensive income   -     -     -     -     570,435     -     570,435  
  Net loss   -     -     -     -     -     (16,009,731 )   (16,009,731 )
Balance at September 30, 2020   54,608,177   $ 131,543,770   $ 5,734,512   $ 833,058   $ (279,228 ) $ (73,359,552 ) $ 64,472,560  

*Number of shares outstanding reflects the 1 for 2.5 consolidation on July 9, 2020 of the Company's issued and outstanding shares.

The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.



 Integra Resources Corp.
Unaudited Interim Condensed Consolidated Statements of Cash Flows  
(Expressed in Canadian Dollars)

    Nine-Month Periods Ended  
    September 30, 2020     September 30, 2019  
    $     $  
Operations            
 Net loss   (16,009,731 )   (14,215,249 )
      Adjustments to reconcile net loss to cash flow from operating activities:            
            Depreciation - Property, plant and equipment (Note 8)   284,229     137,287  
            Depreciation - Right-of-use assets (Note 9)   287,242     193,291  
            Lease interest expenses (Note 9)   68,368     67,490  
            Financing interest expenses (Note 13)   17,398     -  
            Reclamation accretion expenses (Note 15)   618,742     930,175  
            Reclamation expenditures (Note 15)   (1,591,287 )   (1,695,223 )
            Unrealized foreign exchange loss   19,321     68,615  
            Share-based payment (Note 16)   1,381,283     1,045,271  
   Net change in non-cash working capital items:            
              Receivables, prepaid expenses and other assets   (378,528 )   240,886  
              Loan receivable (Note 6)   (186,746 )   -  
              Lease liabilities   (87,033 )   (69,240 )
              Financing liabilities   37,792     -  
              Trade and other payables   2,402,302     764,137  
              Due to related parties   1,312     (255,859 )
Cash flow used in operating activities   (13,135,336 )   (12,788,419 )
Investing            
      Additions to property, plant and equipment   (262,719 )   (145,230 )
      Short and long-term investments (Note 7)   1,957,080     240,884  
      Property acquisition costs   (141,180 )   (350,470 )
Cash flow provided by (used in) investing activities   1,553,181     (254,816 )
Financing            
Issuance of common shares (Note 16)   30,393,408     12,461,999  
Share issue costs (Note 16)   (2,097,258 )   (312,231 )
Lease principal payments (Note 9)   (240,658 )   (143,058 )
Financing principal payments (Note 13)   (55,191 )   -  
Cash flow used in financing activities   28,000,301     12,006,710  
Increase (Decrease) in cash and cash equivalents   16,418,146     (1,036,525 )
Cash and cash equivalents at beginning of period   31,323,346     15,420,540  
             
Cash and cash equivalents at end of period   47,741,492     14,384,015  

Supplemental disclosure of non-cash activities in Note 17


The accompanying notes are an integral part of these unaudited interim condensed consolidated financial statements.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

1. NATURE OF OPERATIONS 

Integra Resources Corp. ("Integra" or the "Company"), formerly Mag Copper Limited, was incorporated on April 15, 1997 as Berkana Digital Studios Inc.  On December 4, 1998, the name of the Company was changed to Claim Lake Resource Inc. and on March 31, 2005, the Company changed its name to Fort Chimo Minerals Inc. On January 1, 2009, the Company amalgamated with its wholly-owned subsidiary, Limestone Basin Exploration Ltd.  The amalgamated company continued to operate as Fort Chimo Minerals Inc.  On June 14, 2011, the Company changed its name to Mag Copper Limited and on August 11, 2017, the Company changed its name to Integra Resources Corp.

The Company's head office, principal address and registered and records office is 1050 - 400 Burrard Street, Vancouver, BC V6C 3A6.

The Company trades on the TSX Venture under the trading symbol "ITR". The common shares of the Company began trading on the NYSE American under the ticker "ITRG" on July 31, 2020. The common shares ceased to trade on the OTCQX concurrently with the NYSE listing.   

Integra is a development stage company engaged in the acquisition, exploration and development of mineral properties in the Americas. The primary focus of the Company is advancement of its DeLamar Project, consisting of the neighbouring DeLamar and Florida Mountain Gold and Silver Deposits
("DeLamar" or the "DeLamar Project") in the heart of the historic Owyhee County mining district in south western Idaho. The Company is currently focused on resource growth through brownfield and greenfield exploration and the start of feasibility level studies designed to advance the DeLamar Project towards a potential construction decision.

The COVID-19 global outbreak may have an impact on the Company's business. Management put in place all necessary measures to protect its employees' safety and to secure essential site activities. The Company continues to monitor the situation and the impact the virus may have on the DeLamar Project. Should the virus spread, travel bans remain in place or should one of the Company's team members or consultants become infected, the Company's ability to advance the DeLamar Project may be impacted. Similarly, the Company's ability to obtain financing and the ability of the Company's vendors, suppliers, consultants and partners to meet obligations may be impacted as a result of COVID-19 and efforts to contain the virus.

2. BASIS OF PREPARATION

2.1 Statement of Compliance

These unaudited interim condensed consolidated financial statements, including comparatives, have been prepared in accordance with International Accounting Standards ("IAS") 34 'Interim Financial Reporting' ("IAS 34") using accounting policies consistent with the International Financial Reporting Standards ("IFRS") issued by the International Accounting Standards Board ("IASB") and Interpretations of the International Financial Reporting Interpretations Committee ("IFRIC").

These unaudited interim condensed consolidated financial statements were authorized by the Board of Directors of the Company on November 13, 2020. 


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

2. BASIS OF PREPARATION (continued)

2.2 Significant Accounting Policies 

These unaudited interim condensed consolidated financial statements have been prepared on the basis of accounting policies and methods of computation consistent with those applied in the Company's December 31, 2019 audited consolidated annual financial statements. 

Basis of Consolidation

These unaudited interim condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries: Integra Resources Holdings Canada Inc., Integra Resources Holdings U.S. Inc., and DeLamar Mining Company.  All intercompany balances and transactions are eliminated upon consolidation. 

Foreign Currency Translation

The functional currency is the currency of the primary economic environment in which the entity operates and has been determined for each entity within the Company. The functional currency of the Canadian parent company and its Canadian subsidiary is the Canadian dollar.  The functional currency of the Company's two US subsidiaries is the US dollar.  The presentation currency of the Company is the Canadian dollar. 

Foreign currency transactions and balances

Foreign currency transactions are recorded initially at the exchange rates prevailing at the transactions' dates. At each subsequent reporting period:

  • Foreign currency monetary items are reported at the closing rate at the date of the statement of financial position;
  • Non-monetary items carried at historical rates are reported at the closing rate at transactions' dates;
  • Non-monetary items carried at fair value are reported at the rates that existed when the fair values were determined.

When a foreign currency transaction involves an advance payment or receipt, the date of the transaction for the purpose of determining the exchange rate to use on initial recognition of the related asset, expense or income is the date on which an entity initially recognized the non-monetary asset or non-monetary liability arising from the payment or receipt of advance consideration.

Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in net income, with one exception. Exchange differences arising from the translation of the net investment in foreign entities are recognized in a separate component of equity, foreign currency translation reserve. When a foreign operation is sold, such exchange differences are recognized in net income as part of the gain or loss on sale. 


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

2. BASIS OF PREPARATION (continued)

2.2 Significant Accounting Policies (continued)

Translation of Subsidiary Results into the Presentation Currency

The operating results and statements of financial position of the Company's subsidiaries which have the US dollar as a functional currency have been translated into Canadian dollars as follows:

i) Assets and liabilities are translated at the closing rate at the date of the statement of financial position;

ii) Revenue and expenses are translated at the average exchange rates, unless there is significant fluctuation in the exchange rates. In that case revenue and expenses are translated at the exchange rate at the date of transaction, except depreciation, depletion, and amortization, which are translated at the exchange rates applicable to the related assets;

iii) All resulting translation exchange differences are recognized in other comprehensive income (loss).

When a foreign operation is disposed of, the cumulative amount of the exchange differences recognized in other comprehensive income (loss) and accumulated in the separate component of equity relating to that foreign operation shall be recognized in profit or loss when the gain or loss on disposal is recognized.

Equipment Financing Liability

The equipment financing liability is initially measured at the present value of the payments to be made over the financing term, using the implicit interest rate (if available) or incremental borrowing rate for the present value determination. Subsequently, equipment financing liability is accreted to reflect interest and the liability is reduced to reflect financing payments.

2.3 Adoption of New Standards

New Accounting Pronouncements

Certain pronouncements were issued by the International Accounting Standards Board (IASB) that will be mandatory for accounting periods on or after January 1, 2020. The following has been adopted during the current nine-month period ended September 30, 2020:

IFRS 3 Business Combinations - Amendments: in October 2018, the IASB issued these amendments, which clarify the definition of a business, permitting a simplified assessment to determine whether a transaction should be accounted for as a business combination or as an asset acquisition. The amendments are effective for transactions for which the acquisition date is on or after the beginning of the first annual reporting beginning on or after January 1, 2020 - early adoption is permitted. Management believes that the adoption of the IFRS 3 - Amendments did not have material impact on the Company's unaudited interim condensed consolidated financial statements.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

2. BASIS OF PREPARATION (continued)

2.4 Significant Accounting Estimates and Judgments

The preparation of the unaudited interim condensed consolidated financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions which affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the unaudited interim condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates are based on historical experience and other factors considered to be reasonable and are reviewed on an ongoing basis.  Revisions to estimates and the resulting effects on the carrying amounts of the Company's assets and liabilities are accounted for prospectively.

There have been no material revisions to the nature and amount of judgments or estimates as reported in the Company's audited consolidated financial statements for the year ended December 31, 2019.

3. CAPITAL MANAGEMENT

The Company's capital management goals are to: ensure there are adequate capital resources to safeguard the Company's ability to continue as a going concern; maintain sufficient funding to support the acquisition, exploration, and development of mineral properties and exploration and evaluation activities; maintain investors' and market confidence; and provide returns and benefits to shareholders and other stakeholders.

The Company's working capital as of September 30, 2020 was $41,304,796 (December 31, 2019 - $27,587,579 working capital). The Company's capital structure is adjusted based on the funds available to the Company such that it may continue exploration and development of its properties for the mining of minerals that are economically recoverable.  The Board of Directors does not establish quantitative return on capital criteria, but rather relies on the expertise of management and other professionals to sustain future development of the business.

The Company's properties are in the exploration and development stage and, as a result, the Company currently has no source of operating cash flow. The Company intends to raise such funds as and when required to complete its projects.  There is no assurance that the Company will be able to raise additional funds on reasonable terms.  The only sources of future funds presently available to the Company are through the exercise of outstanding stock options or warrants, the sale of equity capital of the Company or the sale by the Company of an interest in any of its properties in whole or in part.  The ability of the Company to arrange such financing in the future will depend in part upon the prevailing capital market conditions as well as the business performance of the Company. There can be no assurance that the Company will be successful in its efforts to arrange additional financing, if needed, on terms satisfactory to the Company.

Management reviews its capital management approach on an ongoing basis and believes that this approach, given the relative size of the Company, is reasonable. There were no changes in the Company's approach to capital management during the nine-month period ended September 30, 2020. 

4. FINANCIAL INSTRUMENTS

All financial instruments are initially measured at fair value plus or minus transaction costs (in case of a financial asset or financial liability not at fair value through profit or loss). Subsequent measurements are designed either at amortized costs or fair value (gains and losses are either recognized in profit or loss (fair value through profit or loss, FVTPL), or recognized in other comprehensive income (fair value through other comprehensive income, FVTOCI)).


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

4. FINANCIAL INSTRUMENTS (continued)

Fair Value

The Company has designated its cash and cash equivalents and derivative instruments as FVTPL, which are measured at fair value.  Trade and other payables and due to related parties are classified for accounting purposes as financial liabilities measured at amortized cost, which also equals fair value, due to the short-term nature of those items. The Company's receivables (excluding tax receivables), loan receivable, and restricted cash are recorded at amortized cost. The Company's lease liability and equipment financing liability are recorded at amortized costs using effective interest rate method. Fair values of trade and other payables and due to related parties are determined from transaction values which were derived from observable market inputs.  Fair values of other financial assets are based on current bid prices at the balance sheet date.

IFRS requires disclosures about the inputs to fair value measurements, including their classification within a hierarchy that prioritizes the inputs to fair value measurement. The three levels of the fair value hierarchy are:

Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities;

Level 2 - Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly; and

Level 3 - Inputs that are not based on observable market data.

The Company's financial instruments are accounted for as follows under IFRS 9:

FINANCIAL ASSETS:

CLASSIFICATION

Cash and cash equivalents

FVTPL

Receivables (excluding tax receivables)

Amortized cost, less any impairment

Loan receivable

Amortized cost, less any impairment

Restricted cash, long-term

Amortized cost, less any impairment


FINANCIAL LIABILITIES:

CLASSIFICATION

Trade and other payables

Other financial liabilities, measured at amortized cost

Due to related parties

Other financial liabilities, measured at amortized cost

Lease liability

Other financial liabilities, measured at amortized cost

Equipment financing liability

Other financial liabilities, measured at amortized cost

The following table summarizes the Company's financial instruments classified as FVTPL as at September 30, 2020 and December 31, 2019:

 

Level

September 30, 2020

December 31, 2019

FINANCIAL ASSETS:

 

 

 

 

 

 

 

Cash and cash equivalents

1

$ 47,741,492

$ 31,323,346

Fair value estimates are made at a specific point in time, based on relevant market information and information about financial instruments.  These estimates are subject to and involve uncertainties and matters of significant judgment, therefore cannot be determined with precision.  Changes in assumptions could significantly affect the estimates.             


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

4. FINANCIAL INSTRUMENTS (continued)

A summary of the Company's risk exposures as it relates to financial instruments are reflected below:

i) Credit Risk

Credit risk is the risk of loss associated with a counter-party's inability to fulfill its payment obligations.  The credit risk is attributable to various financial instruments, as noted below.  The credit risk is limited to the carrying value amount carried on the consolidated statements of financial position.

a. Cash and cash equivalents - Cash and cash equivalents are held with major Canadian and U.S. banks and therefore the risk of loss is minimal.

b. Receivables (excluding tax receivables) - The Company is not exposed to significant credit risk as its receivables are insignificant.

c. Loan receivable - An impairment test based on the expected loss model was performed in the current quarter, and management assessed that the credit risk related to the loan receivable is low (see Note 6).

ii) Liquidity Risk

The Company's approach to managing liquidity risk is to ensure that it will have sufficient liquidity to meet liabilities as they become due. The Company intends on securing further financing to ensure that the obligations are properly discharged. 

iii) Market Risk

Market risk is the risk of loss that may arise from changes in market factors such as interest rates, foreign exchange rates, commodity prices and/or stock market movements (price risk).

a. Interest Rate Risk

Interest rate risk is the risk that future cash flows will fluctuate as a result of changes in market interest rates. There is no interest rate risk related to the Company's financing liability. Interest rate risk is limited to potential decreases on the interest rate offered on cash and cash equivalents held with a chartered Canadian and US financial institutions. The Company considers this risk to be immaterial.

b. Foreign Exchange Risk

The Company is exposed to currency fluctuations. The Company usually raises funds in Canadian dollars, but a significant portion of its activities are incurred in the US. This relationship between the Canadian and the US dollar will impact the Company's financial statements regularly. To manage this risk, the Company regularly holds certain foreign currency amounts. To mitigate its exposure to the exchange rates fluctuation, the Company enters into forward contracts from time to time. The Company did not have any derivative assets or derivative liabilities as at September 30, 2020.

During the nine-month period ended September 30, 2020, the Company recognized a net foreign exchange gain of $1,002,823. Based on the Company's net foreign currency exposure at September 30, 2020, depreciation or appreciation of US dollar against the Canadian dollar would have resulted in the following increase or decrease in the Company's net loss:


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

4. FINANCIAL INSTRUMENTS (continued)

iii)  Market Risk (continued)

b. Foreign Exchange Risk (continued)

At September 30, 2020

Possible exposure*

Impact on net loss

Impact on net loss

 

 

 

 

US dollar

+/-10%

$ 4,278,402

$ (4,278,402)

*Possible exposure is based on management's best estimate of the reasonably possible fluctuations of foreign exchange rates in the next twelve months.

5. CASH AND CASH EQUIVALENTS

The balance at September 30, 2020 consists of $38,541,670 in cash and $9,199,822 held in short-term investments (December 31, 2019 - $22,550,521 in cash and $8,772,825 in short-term investments) on deposit with major Canadian and US banks.  Short-term investments are redeemable on a monthly basis, with the annual interest rates ranging between 0.25% (investments in C$) and 1.85% (investments in US$). As of September 30, 2020, the Company held approximately 92% (December 31, 2019 - 39%) of its cash and short-term investments in US dollar.

6. RECEIVABLES, PREPAID EXPENSES, DEPOSITS, AND LOAN RECEIVABLE

Receivables and Prepaid Expenses As at   September 30, 2020
     December 31, 2019
 
Receivables $ 69,716   $ 111,577  
Prepaid expenses   997,869     597,718  
Total receivables and prepaid expenses $ 1,067,585   $ 709,295  

Long-Term Deposits As at   September 30, 2020
    December 31, 20109  
Long-term security deposit* $ 30,637   $ 21,121  
Total Long-Term Deposits $ 30,637   $ 21,121  

*Long-term security deposit for the current period is related to the head-office lease, US office lease, and utility security deposit; (December 31, 2019 - related to the head-office lease).

At September 30, 2020 and December 31, 2019, the Company anticipates full recovery of these amounts and therefore no impairment has been recorded against these receivables and long-term deposits. The Company holds no collateral for any receivable amounts outstanding as at September 30, 2020 and December 31, 2019.

Loan receivable

In August 2020, the Company extended a US$140,000 (C$186,746) loan to a local resident to complete the construction of a restaurant in Jordan Valley. This restaurant will serve the local community and the Company's employees and contractors.  The loan bears a 6% interest rate for a five-year term, and the first payment is scheduled for January 2021. The loan is fully secured by the premises and all property affixed or attached to or incorporated upon the premises.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

6. RECEIVABLES, PREPAID EXPENSES, DEPOSITS, AND LOAN RECEIVABLE (continued)

      Loan receivable (continued)

This loan is regulated by the IFRS 9 - Financial instruments, which introduced the new impairment model to enforce an "early loss recognition" vs. "incurred loss" as per IAS 39. The impairment test is based on the "expected credit loss" ("ECL") model. ECL is based on the evaluation of the range of possible outcomes, incorporating the time value of money (discount rate, based on the effective interest rate). It represents a probability-weighted estimate of the difference over the remaining life of the financial instrument between the present value of contractual cash flows and the present value of cash flows lenders expect to receive. It should be assessed for 12-month period (if there is no significant increase in credit risk since initial recognition) or for the whole term (if there is significant increase in credit risk since initial recognition). "12-month ECL" is the expected credit loss resulting from default events that are possible within 12 months after the reporting date. It is not the expected cash shortfalls over the 12-month period, but the entire credit loss on an asset weighted by the probability that the loss will occur in the next 12-month period.

A summary of the changes in the loan receivable and the interest income for the nine-month period ended September 30, 2020 is as follows:

 
 
   
Loan receivable
 
Balance, December 31, 2019 $ -  
Loan receivable   186,846  
Principal payments   -  
Balance, September 30, 2020 $ 186,846  
Current portion $ 33,017  
Non-current portion $ 153,729  

 
 
  Interest income  
Balance, September 30, 2019 $ -  
Balance, September 30, 2020 $ -  

The impairment test has been performed in the current quarter, based on the expected credit loss model. Management assessed the credit risk related to the loan as low (Note 4(i)).

7. RESTRICTED CASH

The Company's restricted cash at September 30, 2020 consists of $23,057 (December 31, 2019 - $1,928,641), in credit card security deposits. The December 31, 2019 balance included $1,905,472 (US$1,467,102) in cash collateral for surety bonds held as a security for the Company's reclamation and remediation obligations.

In the second quarter of 2020, the cash collateral requirement decreased from 50% to 0%. As a result, the US$1.5 mm (C$1.9mm) held in restricted cash was returned to the Company on April 15, 2020.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

8. PROPERTY, PLANT AND EQUIPMENT

     
Computers and
software
     
Office furniture and
equipment
     
 
Vehicles
    Buildings, well,
road, and
buildings
improvements
     
 
Equipment
     
Total
 
Cost                                    
Balance at December 31, 2018 $ 129,073   $ 52,495   $ 30,545   $ 320,316   $ 325,132   $ 857,561  
Additions (adjustments)   95,715     (750 )   46,049     579,602     156,468     877,084  
Translation difference   (3,601 )   (362 )   (1,465 )   (11,923 )   (15,584 )   (32,935 )
Balance at December 31, 2019   221,187     51,383     75,129     887,995     466,016     1,701,710  
Additions (adjustments)   38,659     -     49,395     19,031     855,567     962,653  
Translation difference   7,429     194     2,030     22,063     12,592     44,307  
Balance at September 30, 2020 $ 267,275   $ 51,577   $ 126,554   $ 929,089   $ 1,334,175   $ 2,708,670  
                                     
Accumulated Depreciation                                    
Balance at December 31, 2018 $ (28,860 ) $ (8,887 ) $ (2,868 ) $ (6,619 ) $ (43,130 ) $ (90,364 )
Depreciation   (57,451 )   (10,037 )   (17,659 )   (28,723 )   (64,678 )   (178,548 )
Translation difference   807     31     137     238     2,066     3,279  
Balance at December 31, 2019   (85,504 )   (18,893 )   (20,390 )   (35,104 )   (105,742 )   (265,633 )
Depreciation   (53,455 )   (7,659 )   (25,064 )   (48,986 )   (137,774 )   (272,938)*  
Translation difference   (4,619 )   (55 )   (550 )   (828 )   (2,857 )   (8,909 )
Balance at September 30, 2020 $ (143,578 ) $ (26,607 ) $ (46,004 ) $ (84,918 ) $ (246,373 ) $ (547,480 )

*Total depreciation expense of $284,229 shown on the statement of operations and comprehensive loss also includes depreciation related to the staff house.

Carrying amounts

December 31, 2018 $ 100,213   $ 43,608   $ 27,677   $ 313,697   $ 282,002   $ 767,197  
December 31, 2019 $ 135,683   $ 32,490   $ 54,739   $ 852,891   $ 360,274   $ 1,436,077  
September 30, 2020 $ 123,697   $ 24,970   $ 80,550   $ 844,171   $ 1,087,802   $ 2,161,190  


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

9. LEASES - RIGHT-OF-USE ASSETS AND LEASE LIABILITIES

All leases are accounted for in accordance with the IFRS 16, Leases.

A summary of the changes in right-of-use assets for the nine-months ended September 30, 2020 and the year ended December 31, 2019 is as follows:

 
 
   
Head office rent
(5-year term)
     
Vehicles
(3-year term)
     
Equipment
  (3-year term)
     
DeLamar office rent
(5-year term)
     
        Total
 
Balance, December 31, 2018 $ 929,022   $ 84,586   $ -   $ -   $ 1,013,608  
Additions   6,616     36,521     157,027     -     200,164  
Depreciation   (227,516 )   (30,529 )   (4,362 )   -     (262,407 )
Translation differences   -     (4,055 )   -     -     (4,055 )
Balance, December 31, 2019 $ 708,122   $ 86,523   $ 152,665   $ -   $ 947,310  
Additions   5,200     215,267     -     253,685     474,152  
Depreciation   (170,636 )   (60,456 )   (40,318 )   (14,094 )   (285,504 )
Translation differences   -     2,338     4,126     -     6,464  
Balance, September 30, 2020 $ 542,686   $ 243,672   $ 116,473   $ 239,591   $ 1,142,422  

A summary of the changes in lease liabilities for the nine-month period ended September 30, 2020 and the year ended December 31, 2019 is as follows:

 
 
   
    Head
office rent
     
    Vehicles
     
Equipment
     
DeLamar office
rent
     
Total
 
Balance, December 31, 2018 $ 963,137   $ 80,157   $ -   $ -   $ 1,043,294  
Short-term lease liabilities at initial recognition   -     13,040     52,342     -     65,382  
Long-term lease liabilities at initial recognition   -     23,481     104,685     -     128,166  
Payments - principal portion   (181,658 )   (24,968 )   (3,693 )   -     (210,319 )
Translation differences   -     (3,843 )   -     -     (3,843 )
Balance, December 31, 2019 $ 781,479   $ 87,867   $ 153,334   $ -   $ 1,022,680  
Short-term lease liabilities at initial recognition   -     64,863     -     88,330     153,193  
Long-term lease liabilities at initial recognition   (2,642 )   150,405     -     165,355     313,118  
Payments - principal portion   (150,461 )   (66,250 )   (35,758 )   -     (252,469 )
Adjustments   11,810     -     -     -     11,810  
Translation differences   -     2,375     4,144     -     6,519  
Balance, September 30, 2020 $ 640,186   $ 239,260   $ 121,720   $ 253,685   $ 1,254,851  


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

9. LEASES - RIGHT-OF-USE ASSETS AND LEASE LIABILITIES (continued)

Carrying lease liabilities amounts and the interest expense changes are as follows:

 
 
   
Current lease
liabilities
     
Carrying long-term
lease liabilities
     
Total lease
liabilities
     
Interest expenses
 
Balance, December 31, 2018 $ 241,645   $ 801,649   $ 1,043,294   $ 95,545  
Balance, December 31, 2019 $ 305,638   $ 717,042   $ 1,022,680   $ 88,466  
Balance, September 30, 2020 $ 459,858   $ 794,993   $ 1,254,851   $ 68,368  

The Company subleased a portion of its head office to three companies for a rent income of $51,330 in the current nine-month period ended September 30, 2020 (September 30, 2019 - $64,500). The income is recognized in the statement of operations and comprehensive loss, under the "Rent income - sublease".

Operating Leases

The Company elected to apply recognition exemption under IFRS 16 on its short-term rent agreements related to its Reno office space and some equipment rentals. For the nine-month period ended September 30, 2020, the Company expensed $85,878 (September 30, 2019 - $69,677) related to these operating leases.  The office lease was terminated during the current nine-month period. The Company's short-term lease commitment as of September 30, 2020 was $49,205 (December 31, 2019 - $90,122).

10. EXPLORATION AND EVALUATION ASSETS

The DeLamar Project consists of the neighbouring DeLamar and Florida Mountain Gold and Silver Deposits, located in the heart of the historic Owyhee County mining district in south western Idaho.

DeLamar Gold and Silver Deposit   

On November 3, 2017, the Company acquired 100% of interest in Kinross DeLamar Mining Company, a wholly-owned subsidiary of Kinross Gold Corporation ("Kinross"), which owned the DeLamar Deposit for $7.5mm in cash and the issuance of 2,218,395 common shares of the Company that is equal to 9.9% of all of the issued and outstanding shares of the Company upon closing of the October 2017 $27.3mm financing. The 2,218,395 common shares issued were valued at $4,714,089 on the closing date. The Company paid $3.0mm cash at closing of the acquisition transaction and issued a $4.5mm promissory note, which was originally due in May 2019.  In February 2019 the maturity date of the promissory note was extended to November 3, 2019, and the promissory note was paid in full on October 31, 2019. That payment represents payment-in-full for all amounts owing under the promissory note agreement and all obligations under the agreement with Kinross USA Inc. have been fully performed. As a result, Kinross USA Inc. has released its security on 25% of the shares of DeLamar Mining Company.

A portion of the DeLamar Project was subject to a 2.5% NSR payable to Kinross. In December 2019, Kinross Gold USA Inc. informed DeLamar that its affiliate Kinross has entered a Royal Purchase and Sale Agreement dated December 1, 2019 whereby Kinross agreed to sell, assign, transfer and convey to Maverix Metals (Nevada) Inc. and Maverix Metals Inc. all of Kinross' or its applicable subsidiaries' rights, titles and interests in a portfolio of royalties, including the net smelter returns royalty governed by the Royalty Agreement. The Maverix royalty applies to more than 90% of the current DeLamar area resources, but this royalty will be reduced to 1.0% upon Maverix receiving total royalty payments of C$10,000,000.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

10. EXPLORATION AND EVALUATION ASSETS (continued)

Florida Mountain Gold and Silver Deposit

Integra executed in December 2017 Purchase and Sale Agreements with two private entities (Empire and Banner) to acquire patented claims in the past-producing Florida Mountain Gold and Silver Deposit ("Florida Mountain") for a total consideration of US$2mm (C$2.7mm) in cash. The Company completed the purchase of the Florida Mountain Empire claims in January 2018 and paid US$1.6mm (C$2.2mm) at closing. The Company completed the acquisition of the Florida Mountain Banner claims in the second quarter of 2018 and paid US$0.4mm (C$0.5mm) at closing.

War Eagle Gold-Silver Deposit

In December 2018, the Company has entered into an option agreement with Nevada Select Royalty Inc. ("Nevada Select"), a wholly owned subsidiary of Ely Gold Royalties Inc. ("Ely Gold") to acquire Nevada Select's interest in a State of Idaho Mineral Lease (the "State Lease") encompassing the War Eagle gold-silver Deposit ("War Eagle") situated in the DeLamar District, southwestern Idaho. Upon exercise of the option, Nevada Select will transfer its right, title and interest in the State Lease, subject to a 1.0% net smelter royalty on future production from the deposit payable to Ely Gold, to DeLamar Mining. Under the option agreement, Integra will pay Nevada Select US$200,000 over a period of four years in annual payments, as per the following schedule:

  • US$20,000 cash at execution of the option agreement (C$27,284 - paid in December 2018);
  • US$20,000 cash on the six-month anniversary (C$26,486 - paid in June 2019);
  • US$30,000 cash on the one-year anniversary (C$38,964 - paid in December 2019);
  • US$30,000 cash on the second anniversary;
  • US$30,000 cash on the third anniversary; and
  • US$70,000 cash on the fourth anniversary.

Integra has the right to accelerate the payments and exercise of the option at anytime prior to the fourth-year anniversary. The State Lease is subject to an underlying 5.0% gross royalty payable to the State of Idaho.

In the War Eagle Mountain District, Integra had previously acquired the Carton Claim group comprising of six patented mining claims covering 45 acres and located 750m north of the State Lease.

Black Sheep District

The Company staked a number of the Black Sheep claims in 2018. The staking was completed in early 2019.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

10. EXPLORATION AND EVALUATION ASSETS (continued)

    Exploration and Evaluation Assets Summary:

    Total  
Balance at December 31, 2018 $ 58,422,192  
Land acquisitions/option payments   64,940  
Claim Staking   227,370  
Legal expenses   25,303  
Title review and environment   13,046  
Promissory note interest accretion expenses   119,205  
Reclamation adjustment*   5,241,860  
Depreciation**   (9,616 )
Translation difference***   (2,800,772 )
Total    61,303,528  
Advance minimum royalty   45,393  
Balance at December 31, 2019   61,348,921  
Land acquisitions/option payments   4,002  
Claim Staking   47,411  
Legal expenses   5,824  
Title review and environment   9,092  
Reclamation adjustment*   10,154,371  
Depreciation**   (7,414 )
Translation difference***   1,657,951  
Total   73,220,158  
Advance minimum royalty   53,156  
Balance at September 30, 2020 $ 73,273,314  

      *Reclamation adjustment is the change in present value of the reclamation liability, due to changes to inflation rate and discount rate. Also see Note 15.

**A staff house building with a carrying value of US$187,150 (C$249,639) has been included in the DeLamar property. This building is being depreciated.

***December 31, 2018 closing balance of US$42,825,239 (C$58,422,192), translated to C$ with the December 31, 2019 exchange rate equals to $55,621,420, resulting in a $2,800,772 translation difference; December 31, 2019 closing balance of US$47,235,080 (C$61,348,921), translated to C$ with the September 30, 2020 exchange rate equals to $63,006,872, resulting in a $1,657,951 translation difference.

The Company spent $10,904,051 in exploration and evaluation activities during the nine-month period ended September 30, 2020 (September 30, 2019 - $8,812,386).


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

10. EXPLORATION AND EVALUATION ASSETS (continued)

The following tables outline the Company's exploration and evaluation expense summary for the nine-month periods ended September 30, 2020 and 2019:

      Exploration and Evaluation Expense Summary:

 
September 30, 2020
  DeLamar
deposit
    Florida Mountain deposit     War Eagle deposit     Other
deposits
    Joint
expenses
     
Total
 
Contract exploration drilling $ 314,451   $ 1,729,254   $ 675,590   $ -   $ -   $ 2,719,295  
Contract metallurgical drilling   998,540     -     -     -     -     998,540  
Exploration drilling - other drilling labour & related costs   250,822     824,254     415,060     33,715     -     1,523,851  
Metallurgical drilling - other drilling labour & related costs   420,158     -     -     -     -     420,158  
Other exploration expenses*   -     281,046     -     370,950     1,392,972     2,044,968  
Other development expenses**   -     -     -     -     984,953     984,953  
Land***   164,612     97,382     5,237     27,936     255,407     550,574  
Permitting   -     -     -     -     961,763     961,763  
Metallurgy test work   300,843     110,642     -     -     -     411,485  
Technical reports and studies   -     -     -     -     152,431     152,431  
Community engagement   -     -     -     -     136,033     136,033  
Total $ 2,449,426   $ 3,042,578   $ 1,095,887   $ 432,601   $ 3,883,559   $ 10,904,051  

*Includes mapping, IP, sampling, payroll, exploration G&A expenses, consultants.

  **Includes development G&A expenses and payroll

***Includes compliance, consulting, property taxes, legal, etc. expenses

 
September 30, 2019
  DeLamar deposit     Florida Mountain deposit     Other
deposits
    Joint
expenses
     
Total
 
Contract exploration drilling $ 1,067,195   $ 186,817   $ -   $ -   $ 1,254,012  
Contract metallurgical drilling   1,014,344     83,524     -     -     1,097,868  
Exploration drilling - other drilling labour & related costs   1,025,147     1,308,818     -     -     2,333,965  
Metallurgical drilling - other drilling labour & related costs   437,299     585,158     -     -     1,022,457  
Other exploration expenses*   161,060     139,022     187,236     580,109     1,067,427  
Land**   101,499     8,904     17,892     278,319     406,614  
Permitting   -     -     -     60,729     60,729  
Metallurgy test work   -     -     -     701,015     701,015  
Technical reports and studies   -     -     -     730,510     730,510  
Community, safety & other   -     -     -     137,789     137,789  
Total $ 3,806,544   $ 2,312,243   $ 205,128   $ 2,488,471   $ 8,812,386  

*Includes mapping, IP, sampling, payroll, exploration G&A expenses, consultants.

**Includes compliance, consulting, property taxes, legal, etc. expenses


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

11. RELATED PARTY TRANSACTIONS AND KEY MANAGEMENT COMPENSATION

Related parties include the Board of Directors and officers and enterprises that are controlled by these individuals as well as certain consultants performing similar functions.

As September 30, 2020, $510,980 (December 31, 2019 - $509,731) was due to related parties for payroll expenses, consulting fees, bonuses accruals, vacation accruals and other expenses.  Receivables from related parties (related to rent and office expenses) as of September 30, 2020 amounted to $18,674 (December 31, 2019 - $21,385) and was recorded in receivables. These receivables were settled subsequent to the period end.

Key Management Compensation:

Key management personnel include those persons having authority and responsibility for planning, directing, and controlling the activities of the Company as a whole. The Company has determined that key management personnel consist of executive and non-executive members of the Company's Board of Directors and corporate officers.

Remuneration attributed to executives and directors for the nine-month periods ended September 30, 2020 and 2019 were as follows:

     
September 30, 2020
    September 30, 2019  
Short-term benefits* $ 1,365,915   $ 961,796  
Associate companies**   (25,855 )   (32,962 )
Stock-based compensation   951,602     736,475  
Total $ 2,291,662   $ 1,665,309  

*Short-term employment benefits include salaries, consulting fees, vacation accruals and bonus accruals for key management. It also includes directors' fees for non-executive members of the Company's Board of Directors.

**Net of payable/receivable/GST due to/from entities for which Integra's directors are executives, mostly related to rent and office expenses.

12. TRADE AND OTHER PAYABLES

Trade and other payables of the Company are principally comprised of amounts outstanding for trade purchases relating to exploration activities and amounts payable for operating and financing activities.  The usual credit period taken for trade purchases is between 30 to 90 days. The majority of the Company's payables relates to development and exploration expenditures, legal and office expenses, and consulting fees.

The following is an aged analysis of the trade and other payables:

 
As at
  September 30,
2020
    December 31,
2019
 
<30 days $ 2,268,512   $ 751,167  
31 - 60 days   -     6,442  
61 - 90 days   -     -  
>90 days   -     821  
Total Accounts Payable   2,268,512     758,430  
Accrued Liabilities   1,737,308     552,123  
Total Trade and Other Payables $ 4,005,820   $ 1,310,553  

Accrued liabilities at September 30, 2020 and December 31, 2019 include accruals for project exploration and development expenditures, payroll, bonuses, vacation, professional services, and office expenses.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

13. EQUIPMENT FINANCING

During the current nine-month period, the Company's wholly owned subsidiary, DeLamar Mining Company, purchased a dozer and two small excavators and entered into a 48-month mobile equipment financing agreement in the amount of US$0.6mm (C$0.8mm). The mobile equipment financing is guaranteed by Integra Resources Corp.

The equipment financing liability is initially measured at the present value of the payments to be made over the financing term, using the implicit interest rate of 7%. Subsequently, equipment financing liability is accreted to reflect interest and the liability is reduced to reflect financing payments.

A summary of the changes in the equipment financing liability and the interest expenses for the nine-month period ended September 30, 2020 is as follows:

 
 
   
Financing Liability
Equipment
 
Balance, December 31, 2019 $ -  
Financing liabilities at initial recognition   755,125  
Principal payments   (55,191 )
Balance, September 30, 2020 $ 699,934  
Less: Current liability portion $ 173,489  
Non-current liability portion $ 526,445  

 
 
   
Interest expenses
 
Balance, September 30, 2019 $ -  
Balance, September 30, 2020 $ 17,398  

14. COMMITMENTS AND CONTRACTUAL OBLIGATIONS

Net Smelter Return

A portion of the DeLamar Project is subject to a 2.5% NSR payable to Maverix Metals Inc. ("Maverix"). The NSR will be reduced to 1.0% once Maverix has received a total cumulative royalty payment of C$10 million.

Please see Note 10 for additional details.

Advance Minimum Royalties, Land Access Lease Payments, and Annual Claim Filings

The Company is required to make property rent payments related to its mining lease agreements with landholders and the Idaho Department of Lands ("IDL"), in the form of advance minimum royalties ("AMR"). There are multiple third-party landholders, and the royalty amounts due to each of them over the life of the Project varies with each property.

The Company's AMR obligation is estimated at US$54,950 (C$73,298) for 2020 (December 31, 2019 - US$34,950 (C$45,393)), of which US$39,850 (C$53,156) was paid.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

14. COMMITMENTS AND CONTRACTUAL OBLIGATIONS (continued)

Advance Minimum Royalties, Land Access Lease Payments, and Annual Claim Filings (continued)

In addition, the Company is required to pay land and road access lease payments, option payments and IDL rent payments expected to amount  US$195,043 (C$260,168) for 2020 (December 31, 2019 - US$132,232 (C$171,743)), of which US$165,043 (C$220,151) was paid in the current nine-month period. 

The Company's obligation for BML claim fees is estimated to amount to US$183,975 (C$245,404) for 2020 (December 31, 2019 - US$166,730 (C$216,549)), which was fully paid in the current nine-month period.

The increase in payments from 2019 to 2020 is mostly a result of the Company's increased land position.

      The Company's commitments and contractual obligations at September 30, 2020, are as follows:

Commitments and Contractual Obligations   Within one
year commitment
    1 - 5 years commitment     Over 5 years commitment     Total  
                         
Contractual obligations*   2,515,867     740,329     -     3,256,196  
Total $ 2,515,867   $ 740,329   $ -   $ 3,256,196  

*Contractual obligations are related to various exploration and development commitments.

15. RECLAMATION AND REMEDIATION LIABILITIES

The Company conducts its operations so as to protect the public health and the environment, and to comply with all applicable laws and regulations governing protection of the environment. The site has been reclaimed by the former owner, Kinross, and the Company's environmental liabilities consist mostly of water treatment, general site maintenance and environmental monitoring costs.

The reclamation and remediation obligation represent the present value of the water treatment and environmental monitoring activities expected to be completed over the next 70 years. The cost projection has been prepared by an independent third party with expertise in mining site reclamation. Water treatment costs could be reduced in the event that mining at DeLamar resumes in the future. The Company's cost estimates do not currently assume any future mining activities. Assumptions based on the current economic environment have been made, which management believes are a reasonable basis upon which to estimate the future liability.

These estimates are reviewed regularly to take into account any material changes to the assumptions. However, actual water treatment and environmental monitoring costs will ultimately depend upon future market prices for the required activities that will reflect market conditions at the relevant time.

For the year ended December 31, 2019, the Company reviewed and revised some of its December 31, 2018 reclamation assumptions and estimates. The discount rate used in estimating the site restoration cost obligation decreased from 3.02% to 2.39% for the year ended December 31, 2019, to reflect a 30-year treasury yield curve rates change. The inflation rate remained the same and ranged between 2.0% and 2.3% for the years ended December 31, 2019 and 2018.  There were no changes to the market risk premium (2.5% for the second and third year and 5% for the fourth year and thereafter) during the year ended December 31, 2019.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

15. RECLAMATION AND REMEDIATION LIABILITIES (continued)

For the nine-month period ended September 30, 2020, the Company reviewed and revised some of its December 31, 2019 reclamation assumptions and estimates. Some of the assumptions and estimates changed significantly in 2020 due to the Covid-19 pandemic. The discount rate decreased from 2.39% to 1.46% in the current nine-month period. The inflation rates have been revised to 1.30% for 2020, 1.5% for 2021, and 2.0% for the following years.  The Company maintained the same market risk premium for the nine-month period ended September 30, 2020.

Changes resulting from the reclamation assumptions revision are recognized as an increase in the carrying amount of the reclamation liability and the related asset retirement cost capitalized as part of the carrying amount of the related long-lived asset (see Note 10).

The following table details the changes in the reclamation and remediation liability. 

Water Treatment and Environmental Monitoring   $  
Liability balance at December 31, 2018   42,148,700  
Reclamation spending   (2,269,653 )
Accretion expenses   1,238,099  
Reclamation adjustment   5,241,860  
Translation difference   (2,046,847 )
Liability balance at December 31, 2019   44,312,159  
Reclamation spending   (1,591,287 )
Accretion expenses   618,742  
Reclamation adjustment   10,154,371  
Translation difference   1,188,313  
Balance at September 30, 2020   54,682,298  
Current portion at September 30, 2020   2,387,151  
Non-current portion at September 30, 2020   52,295,147  

As at September 30, 2020, the current portion of the reclamation and remediation obligation of $2,387,151 represents the total estimated water treatment, general site maintenance and environmental monitoring costs to be incurred from January 1, 2020 - December 31, 2020. The Company has incurred $1,591,287 in actual reclamation spending during the current nine-month period. 

Regulatory authorities in certain jurisdictions require that security be provided to cover the estimated reclamation and remediation obligations.

The Company's reclamation and remediation bonds as of September 30, 2020 amount to US$3.5mm (C$4.7mm).

Reclamation and Remediation Bonds   September 30, 2020     December 31, 2019
    C$     US$     C$     US$  
Idaho Department of Lands   3,842,738     2,880,829     3,659,147     2,817,329  
Idaho Department of Environmental Quality   133,390     100,000     129,880     100,000  
Bureau of Land Management - Idaho State Office   735,646     551,500     66,888     51,500  
Total $ 4,711,774   $ 3,532,329   $ 3,855,915   $ 2,968,829  

15. RECLAMATION AND REMEDIATION LIABILITIES (continued)

The Company's reclamation and remediation obligations are secured with surety bonds, which are subject to a 2.5% management fee. These surety bonds originally had a 50% cash collateral requirement. In the current nine-month period, the cash collateral requirement decreased from 50% to 0% and the cash collateral was returned to the Company (see Note 7 for further details).



Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

16. SHARE CAPITAL

As required by IFRS, all references to share capital, common shares outstanding and per share amounts in these unaudited interim condensed consolidated financial statements and the accompanying notes have been restated retrospectively to reflect the July 9, 2020 1 for 2.5 share consolidation. The Company's outstanding options were adjusted on the same basis as the common shares, with proportionate adjustment being made to the exercise prices.

Share Capital

On July 9, 2020, the Company completed a share consolidation on a 1 for 2.5 basis. The share consolidation reduced the number of outstanding common shares from 119,557,943 to 47,823,177. No fractional common shares have been issued pursuant to the consolidation and any fractional common shares that would have otherwise been issued have been rounded down to the nearest whole number and cancelled.

The Company is authorized to issue an unlimited number of common shares without par value.  As at September 30, 2020, the number of total issued and outstanding common shares is 54,608,177 (December 31, 2019 - 47,823,177).

Activities during the nine-month period ended September 30, 2020

In February 2020, the Company announced that it had graduated to Tier 1 of the TSX-V and the remaining 966,563 common shares of Integra held in escrow were released. The number of outstanding common shares of the Company has not change as a result of the escrow release.

On September 14, 2020, the Company completed a public bought deal of 6,785,000 common shares with a syndicate of underwriters, at an issue price of US$3.40 (C$4.48) per share for aggregate gross proceeds of US$23,069,000 (C$30,393,408). The Company paid $1,579,640 in brokers' fee and $842,783 for various other expenses (mostly legal and filing fees) in connection with this public bought deal and the filing of a base shelf prospectus in August.

Activities during the year ended December 31, 2019

On August 16, 2019, the Company completed a non-brokered offering of 5,796,278 special warrants at an issue price of $2.15 per special warrant for gross proceeds of $12,461,999. The Company paid $223,560 to certain finders and $201,164 for various other expenses (legal, filing, and consulting) in connection with the non-brokered offering. The special warrants were converted into 5,796,278 free trading common shares, for no additional consideration on August 27, 2019 (4,818,604 common shares) and August 30, 2019 (977,674 common shares).

On November 25, 2019, the Company completed its strategic placement with Coeur Mining, Inc. ("Coeur") whereby Coeur purchased 2,304,094 common shares of Integra at a price of $2.88 per common share for gross proceeds of $6,624,271. The Company paid $198,992 in advisory fees and legal expenses in connection to this placement.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

16. SHARE CAPITAL (continued)

Activities during the year ended December 31, 2019 (continued)

On December 4, 2019, the Company completed a public bought deal of 8,799,800 common shares with a syndicate of underwriters, at an issue price of $2.88 per share for aggregate gross proceeds of $25,299,425. The Company paid $1,369,434 in brokers' fee, $98,019 to certain finders, and $427,121 for various other expenses (mostly legal and filing fees) in connection with this public bought deal.

Stock Options

The Company has an equity incentive plan ("the Plan") whereby the Company's Board of Directors, within its sole discretion, can grant to directors, officers, employees and consultants, stock options to purchase shares of the Company, restricted share units ("RSU") and deferred share units ("DSU") (together the "Awards"). The Plan provides for the issuance of Awards to acquire up to 10% of the Company's issued and outstanding capital. The Plan is a rolling plan as the number of shares reserved for issuance pursuant to the grant of Awards will increase as the Company's issued and outstanding share capital increases.  As at September 30, 2020, the Company had 971,518 (December 31, 2019 - 409,018) Awards available for issuance.

In addition, the aggregate number of shares that may be issued and issuable under this Plan (when combined with all of the Company's other security-based compensation arrangements, as applicable):

(a) to any one participant, within any one-year period shall not exceed 5% of the Company's outstanding issue, unless the Company has received disinterested shareholder approval;

(b) to any one consultant (who is not otherwise an eligible director), within a one-year period shall not exceed 2% of the Company's outstanding issue;

(c) to eligible persons (as a group) retained to provide investor relations activities, within a one-year period shall not exceed 2% of the Company's outstanding issue; 

(d) to insiders (as a group) shall not exceed 10% of the Company's outstanding issue from time to time;

(e) to insiders (as a group) within any one-year period shall not exceed 10% of the Company's outstanding issue; and

(f) to any one insider and his or her associates or affiliates within any one-year period shall not exceed 5% of the Company's outstanding issue from time to time.

In no event will the number of shares that may be issued to any one participant pursuant to Awards under this Plan (when combined with all of the Company's other security-based compensation arrangement, as applicable) exceed 5% of the Company's outstanding issue from time to time.


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

16. SHARE CAPITAL (continued)

Stock Options (continued)

A summary of the changes in stock options for the nine-month period ended September 30, 2020 and the year ended December 31, 2019 is as follows:

 
September 30, 2020
     
December 31, 2019
 
          Weighted           Weighted  
          Average           Average  
    Options     Exercise Price     Options     Exercise Price  
Outstanding at the beginning of period   4,373,300   $ 2.55     2,767,400   $ 2.38  
Granted   120,000     2.80     1,655,900     2.85  
Forfeited/Expired   (4,000 )   2.88     (50,000 )   2.38  
Outstanding at the end of period   4,489,300   $ 2.56     4,373,300   $ 2.55  

The following table provides additional information about outstanding stock options as September 30, 2020:

 

 

No. of
options
outstanding

Weighted
average
remaining
life (Years)

 

Exercise price

No. of
options
currently
exercisable

 

Expiration date

 

1,606,000

 

$2.50

1,217,334

November 3, 2022

 

          90,000

 

$3.20

60,000

February 1, 2023

 

  100,000

 

$2.95

100,000

February 28, 2023

 

90,000

 

$2.18

60,000

August 29, 2023

 

40,000

 

$2.18

26,667

September 10, 2023

 

  731,400

 

$2.00

297,133

November 23, 2023

 

100,000

 

$2.00

66,667

December 13, 2023

 

      40,000

 

$2.18

13,333

January 11, 2024

 

50,000

 

$2.15

16,667

January 16, 2024

 

100,000

 

$3.28

66,667

September 16, 2024

 

1,421,900

 

$2.88

138,668

December 17, 2024

 

80,000

 

$1.95

-

March 16, 2025

 

40,000

 

$4.51

-

September 22, 2025

Total

4,489,300

3.13

$2.56

2,063,136

 

      Share-based payments - options

A summary of the changes in the Company's reserve for share-based payments for the nine-month periods ended September 30, 2020 and 2019 is set out below:

    September 30, 2020     September 30, 2019  
Balance at beginning of period $ 4,353,229   $ 2,721,046  
Changes   1,381,283     1,045,271  
Balance at the end of period $ 5,734,512   $ 3,766,317  

28


Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

16. SHARE CAPITAL (continued)

Share-based payments - options (continued)

Total share-based payment included in the statements of operations and comprehensive loss and the statements of changes in equity in the nine-month period ended September 30, 2020 was $1,381,283 (September 30, 2019 - $1,045,271).

On September 22, 2020, the Company granted 40,000 options to a new employee, at an exercise price of $4.51 per option, with the expiry date September 22, 2025. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $85,514, to be amortized over the options vesting period.

On March 16, 2020, the Company granted 80,000 options to two new employees, at an exercise price of $1.95 per option, with the expiry date March 16, 2025. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $76,856, to be amortized over the options vesting period.

On December 17, 2019, the Company granted 1,425,900 to its directors, officers, and employees, at an exercise price of $2.88 per share, with the expiry date December 17, 2024. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $2,093,392 (4,000 cancelled options included), to be amortized over the options vesting period.

On September 16, 2019, the Company granted 100,000 to a new director, at an exercise price of $3.28 per share, with the expiry date September 16, 2024. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $185,450, to be amortized over the options vesting period.

On January 16, 2019, the Company granted 50,000 to a new employee, at an exercise price of $2.15 per share, with the expiry date January 16, 2024. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $61,400, to be amortized over the options vesting period.

On January 11, 2019, the Company granted 80,000 to a new employee and a consultant, at an exercise price of $2.18 per share, with the expiry date January 11, 2024. The options were granted in accordance with the Company's Stock Option Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $49,732 (40,000 cancelled options included), to be amortized over the options vesting period.

The following assumptions were used for the Black-Scholes valuation of options granted during the nine-month periods ended September 30, 2020 and 2019:

 

September 30, 2020

September 30, 2019

Dividend rate

        0%

                                  0%

Expected annualized volatility

56.12% - 58.17%

67.50% - 67.59%

Risk free interest rate

0.33% - 0.63%

1.49% - 1.93%

Expected life of options

5

5

Weighted average of strike price of options granted

      $2.80

                                  $1.06



Integra Resources Corp
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three and Nine-Month Periods Ended September 30, 2020 and 2019

(Expressed in Canadian Dollars)

 

16. SHARE CAPITAL (continued)

Deferred Share Units and Restricted Share Units

As of September 30, 2020, the Company did not have outstanding DSUs or RSUs.

Warrants

A summary of the changes in warrants to acquire an equivalent number of shares for the nine-month period ended September 30, 2020 and the year ended December 31, 2019 is as follows:

               
September 30, 2020                           December 31, 2019  
          Weighted           Weighted  
          Average           Average  
    Warrants     Exercise     Warrants     Exercise  
          price           price  
Outstanding at the beginning of period   -   $ -     699,460   $ 2.13  
Expired Un-exercised*   -     -     (699,460 )   2.13  
Outstanding at the end of period   -   $ -     -   $ -  

*On May 3, 2019, all outstanding broker warrants issued in conjunction with the October 2017 private placement expired un-exercised.

Share-based payments - warrants

A summary of the changes in the Company's reserve for warrants for the nine-month periods ended September 30, 2020 and 2019 is set out below:

    September 30, 2020     September 30, 2019  
Balance at beginning of period $ 833,058   $ 833,058  
Changes   -     -  
Balance at the end of period $ 833,058   $ 833,058  

17. SUPPLEMENTAL CASH FLOW INFORMATION

Non-cash activities conducted by the Company during the nine-month periods ended September 30, 2020 and 2019 are as follows:

Nine-month period ended September 30, 2020:

  •  No significant non-cash activities

Nine-month period ended September 30, 2019:

  •  Promissory note interest accretion                                                                                  87,365

30


18. NET LOSS PER SHARE

     
September 30, 2020
     
September 30,
2019
 
Net loss for the period $ (16,009,731 ) $ (14,215,249 )
Basic weighted average numbers of share outstanding (000's)   48,244     31,655  
Diluted weighted average numbers of shares outstanding (000's)   48,244     31,655  
Loss per share:            
      Basic $ (0.33 ) $ (0.45 )
      Diluted* $ (0.33 ) $ (0.45 )

*Basic loss per share is computed by dividing net loss (the numerator) by the weighted average number of outstanding common shares for the period (the denominator). Options outstanding have been excluded from computing diluted loss per share because they are anti-dilutive or not in the money.

19. SUBSEQUENT EVENTS

  • On October 5, 2020, the Company granted 40,000 options at an exercise price of $4.42 per option, with the expiry date October 5, 2025.