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-Month Periods Ended

March 31, 2021 and 2020

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 condensed consolidated 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 condensed consolidated 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-Month Periods Ended

March 31, 2021 and 2020


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 - 33

Integra Resources Corp.

Unaudited Interim Condensed Consolidated Statements of Financial Position

(Expressed in Canadian Dollars)

 
 
  March 31,
2021
December 31,
2020
 
    $     $  
Assets            
  Current Assets            
Cash and cash equivalents (Note 5)   28,344,680     37,000,648  
Receivables and prepaid expenses (Note 6)   1,134,563     844,877  
Loan receivable - current portion (Note 6)   38,908     31,515  
Total Current Assets   29,518,151     37,877,040  
Long-Term Deposits (Note 6)   47,634     30,204  
Restricted Cash (Note 7)   23,143     23,100  
Loan receivable - non-current portion (Note 6)   181,155     146,733  
Property, Plant and Equipment (Note 8)   2,239,042     2,091,519  
Right-of-Use Assets (Note 9)   1,062,345     1,085,584  
Exploration and Evaluation Assets (Note 10)   60,148,114     72,330,024  
Total Assets   93,219,584     113,584,204  
Liabilities            
  Current Liabilities            
Trade and other payables (Note 12)   3,157,441     3,346,166  
Current reclamation and remediation liability (Note 15)   2,337,881     2,444,386  
Current lease liability (Note 9)   491,347     470,713  
Current equipment financing liability (Note 13)   169,361     168,510  
Due to related parties (Note 11)   432,572     816,811  
Total Current Liabilities   6,588,602     7,246,586  
Long-Term Lease Liabilities (Note 9)   689,850     719,566  
Long-Term Equipment Financing Liability (Note 13)   410,134     459,252  
Reclamation and Remediation Liabilities (Note 15)   39,836,363     51,905,753  
Total Liabilities   47,524,949     60,331,157  
Shareholders' Equity              
Share Capital (Note 16)   132,149,892     131,327,665  
Reserves (Note 16)   7,723,178     7,458,553  
Accumulated Other Comprehensive Loss   (1,226,679 )   (1,019,733 )
Accumulated Deficit   (92,951,756 )   (84,513,438 )
Total Equity   45,694,635     53,253,047  
Total Liabilities and Equity   93,219,584     113,584,204  

Nature of Operations (Note 1); Commitments (Notes 14)

These unaudited interim condensed consolidated financial statements were authorized for issue by the Board of Directors on May 14, 2021. 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 Ended  
    March 31, 2021     March 31, 2020  
    $     $  
Operating Expenses            
General and Administrative Expenses            
Depreciation - Property, plant and equipment (Note 8)   (125,607 )   (66,773 )
Depreciation - Right-of-use assets (Note 9)   (127,734 )   (83,798 )
Compensation and benefits   (774,080 )   (517,865 )
Corporate development and marketing   (76,083 )   (167,887 )
Office and site administration expenses   (404,013 )   (204,291 )
Professional fees   (97,309 )   (112,659 )
Regulatory fees   (110,426 )   (36,689 )
Stock-based compensation (Note 16)   (525,875 )   (461,085 )
    (2,241,127 )   (1,651,047 )
             
Exploration and Evaluation Expenses (Note 10)   (5,568,628 )   (2,413,074 )
Operating Loss   (7,809,755 )   (4,064,121 )
Other Income (Expense)            
Interest income   15,550     120,783  
Lease interest expenses (Note 9)   (23,789 )   (23,336 )
Financing interest expenses (Note 13)   (10,687 )   -  
Rent income - sublease (Note 9)   25,500     25,500  
Reclamation accretion expenses (Note 15)   (256,807 )   (274,165 )
Gain on equipment sold   5,697     471  
Foreign exchange loss (gain)   (384,027 )   1,097,901  
Total Other Income (Expense)   (628,563 )   947,154  
Net Loss   (8,438,318 )   (3,116,967 )
Other Comprehensive Income (Loss)            
Foreign exchange translation   (206,946 )   1,840,550  
Other Comprehensive Income (Loss)   (206,946 )   1,840,550  
Comprehensive Loss   (8,645,264 )   (1,276,417 )
Net Loss Per Share (Note 17)            
  - basic and diluted   (0.15 )   (0.07 )
Weighted Average Number of Shares (000's)            
    - basic and diluted (000's) (Note 17)   54,740     47,823  


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     Equity
Incentive
Awards
    Warrants      
Accumulated
Other
Comprehensive
Income (Loss)
    Deficit     Total  
                                           
Balance at December 31, 2019   47,823,177   $ 103,572,785   $ 4,353,229   $ 833,058   $ (849,663 ) $ (57,349,821 ) $ 50,559,588  
  Share-based payments - options   -     -     461,085     -     -     -     461,085  
  Other comprehensive income   -     -     -     -     1,840,550     -     1,840,550  
  Net loss   -     -     -     -     -     (3,116,967 )   (3,116,967 )
Balance at March 31, 2020   47,823,177     103,572,785     4,814,314     833,058     990,887     (60,466,788 )   49,744,256  
                                           
Balance at December 31, 2020   54,608,177     131,327,665     6,625,495     833,058     (1,019,733 )   (84,513,438 )   53,253,047  
  Shares issued for cash   41,000     204,061     -     -     -     -     204,061  
  Share issue cost - cash   -     (48,243 )   -     -     -     -     (48,243 )
  Share-based payments - equity                                          
  incentive awards   -     -     525,875     -     -     -     525,875  
  Options exercised   159,733     647,041     (241,882 )   -     -     -     405,159  
  RSUs vested   4,112     19,368     (19,368 )   -     -     -     -  
  Other comprehensive loss   -     -     -     -     (206,946 )   -     (206,946 )
  Net loss   -     -     -     -     -     (8,438,318 )   (8,438,318 )
Balance at March 31, 2021   54,813,022   $ 132,149,892   $ 6,890,120   $ 833,058   $ (1,226,679 ) $ (92,951,756 ) $ 45,694,635  

*Number of shares outstanding reflects the 2.5 to 1 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) 


    Three-Month Periods Ended  
    March 31, 2021      March 31, 2020  
    $     $  
Operations            
 Net loss   (8,438,318 )   (3,116,967 )
 Adjustments to reconcile net loss to cash flow
            from operating activities:
           
            Depreciation - Property, plant and equipment (Note 8)   125,607     66,773  
            Depreciation - Right-of-use assets (Note 9)   127,734     83,798  
            Lease interest expenses (Note 9)   23,789     23,336  
            Financing interest expenses (Note 13)   10,687     -  
            Reclamation accretion expenses (Note 15)   256,807     274,165  
            Reclamation expenditures (Note 15)   (416,668 )   (454,664 )
            Unrealized foreign exchange loss   11,881     32,162  
            Share-based payment (Note 16)   525,875     461,085  
 Net change in non-cash working capital items:            
              Receivables, prepaid expenses and other assets   (301,836 )   (29,955 )
              Loan receivable (Note 6)   (39,617 )   -  
              Lease liabilities   (9,474 )   (62,177 )
              Financing liabilities   (10,687 )   -  
              Trade and other payables   (43,135 )   49,641  
              Due to related parties   (384,241 )   (269,051 )
Cash flow used in operating activities   (8,561,596 )   (2,941,854 )
Investing            
      Additions to property, plant and equipment   (278,768 )   (66,312 )
      Long-term investments (Note 7)   (43 )   (4,092 )
      Property acquisition costs   (56,415 )   (43,007 )
Cash flow used in investing activities   (335,226 )   (113,411 )
Financing            
Issuance of common shares - ATM (Note 16)   204,061     -  
Issuance of common shares - Options (Note 16)   405,159     -  
Share issue costs   (214,901 )   (27,036 )
Lease principal payments (Note 9)   (112,940 )   (58,546 )
Financing principal payments (Note 13)   (40,525 )   -  
Cash flow provided by (used in) financing activities   240,854     (85,582 )
Decrease in cash and cash equivalents   (8,655,968 )   (3,140,847 )
Cash and cash equivalents at beginning of period   37,000,648     31,323,346  
             
Cash and cash equivalents at end of period   28,344,680     28,182,499  

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-Month Periods Ended March 31, 2021 and 2020
(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 is located at 1050 - 400 Burrard Street, Vancouver, BC V6C 3A6 and its registered office is located at 2200 HSBC Building, 885 West Georgia Street Vancouver, BC V6C 3E8.

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 trading on the OTCQX concurrently with the NYSE American 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 neighboring 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 has 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 May 14, 2021. 


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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, 2020 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-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


2. BASIS OF PREPARATION (continued)

2.2 Significant Accounting Policies (continued)

Foreign Currency Translation (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 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.

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, 2021.

Interest Rate Benchmark Reform Phase II - IFRS 9 Financial Instruments, IAS 39 Financial Instruments, IFRS 7 Financial Instruments Disclosures, IFRS 4, Insurance Contracts, and IFRS 16, Leases - Amendments: In August 2020, IASB issued the second phase of this reform, addressing the effects of the reform on a company's financial statements that arise when an interest rate benchmark used to calculate interest on loans, leases, and hedge contracts is replaced with an alternative benchmark rate. It provides guidance on how to treat financial asserts and financial liabilities where the basis for determining the contractual cash flows changes due to the reform. No reinstatements of prior periods are required, except there could be some potential reinstatements of hedge relationships that were discontinued due to changes directly required by the reform.

The amendments are effective for annual periods beginning on or after January 1, 2021.  Integra will adopt these amendments in 2021 and currently expects the adoption has no impact on its consolidated financial statements.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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, 2020.

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 March 31, 2021 was $22,929,549 (December 31, 2020 - $30,630,454 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 options, 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 three-month period ended March 31, 2021. 


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


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)).

Fair Value

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 March 31, 2021 and December 31, 2020:

  Level   March 31, 2021     December 31, 2020  
FINANCIAL ASSETS:              
               
Cash and cash equivalents 1 $ 28,344,680   $ 37,000,648  

    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-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


4. FINANCIAL INSTRUMENTS (continued)

The Company's lease liability and equipment financing liability are recorded at amortized costs using effective interest rate method. Lease liability and equipment financing liabilities are initially measured at the present value of the payments to be made over the lease (financing) term, using the implicit interest rate (if available) or incremental borrowing rate for the present value determination. 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.

 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 is being performed quarterly, 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.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


4. FINANCIAL INSTRUMENTS (continued)

iii) Market Risk (continued)

b. Foreign Exchange Risk

The Company is exposed to currency fluctuations given that most of its expenditures are incurred in the US. To manage this risk and mitigate its exposure to exchange rates fluctuation, the Company holds most of its cash and short-term investments in USD (see Note 5).

During the three-month period ended March 31, 2021, the Company recognized a net foreign exchange loss of $384,027. Based on the Company's net foreign currency exposure at March 31, 2021, 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:

At March 31, 2021 Possible exposure*   Impact on net loss     Impact on net loss  
               
US dollar +/-5% $ 1,200,919   $ (1,200,919 )

*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 March 31, 2021 consists of $27,301,946 in cash and $1,042,734 held in short-term investments (December 31, 2020 - $35,209,012 in cash and $1,791,636 in short-term investments) on deposit with major Canadian and US banks.  Short-term investments are redeemable on a monthly basis, with the annual interest rates ranging between 0.20% (investments in US$) and 0.25% (investments in C$). As of March 31, 2021, the Company held approximately 93% (December 31, 2020 - 93%) of its cash and short-term investments in US dollar.

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

Receivables and Prepaid Expenses As at   March 31, 2021     December 31, 2020  
Receivables $ 68,390   $ 40,864  
Prepaid expenses   1,066,173     804,013  
Total receivables and prepaid expenses $ 1,134,563   $ 844,877  

Long-Term Deposits As at   March 31, 2021     December 31, 2020  
Long-term security deposit* $ 47,634   $ 30,204  
Total Long-Term Deposits $ 47,634   $ 30,204  

*Long-term security deposit is related to the head-office lease, Boise office lease, utility, equipment rental, and the campground lease security deposits.

At March 31, 2021 and December 31, 2020, 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 March 31, 2021 and December 31, 2020.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


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

Loan receivable

In August 2020, the Company extended a US$140,000 (C$178,248) 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 6.0% interest rate per annum for a five-year term. The first payment was originally due on January 31, 2021 but was subsequently deferred to April 30, 2021. The principal and interest repayment has been deferred to April 2021. The loan is fully secured by the premises and all property affixed or attached to or incorporated upon the premises.  At the beginning of the current period, the loan was increased from US$140,000 (C$178,248) to US$175,000 (C$220,063).

A summary of the changes in the loan receivable for the current three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

     Loan receivable  
Balance, December 31, 2019 $ -  
Loan receivable   178,248  
Principal payments   -  
Balance, December 31, 2020 $ 178,248  
Loan receivable - addition   44,013  
Principal payments   -  
Translation   (2,198 )
Balance, March 31, 2021 $ 220,063  
Current portion $ 38,908  
Non-current portion $ 181,155  

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

The first loan payment was received subsequent to the quarter end.

7. RESTRICTED CASH

The Company's restricted cash at March 31, 2021 consists of $23,143 (December 31, 2020 - $23,100), in credit card security deposits. The December 31, 2020 balance was related to the same item.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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, 2019 $ 221,187   $ 51,383   $ 75,129   $ 887,995   $ 466,016   $ 1,701,710  
Additions (adjustments)   50,614     3,606     47,146     22,385     934,819     1,058,570  
Translation difference   42     (142 )   (1,481 )   (16,091 )   (9,186 )   (26,858 )
Balance at December 31, 2020   271,843     54,847     120,794     894,289     1,391,649     2,733,422  
Additions (adjustments)   8,241     -     -     39,113     247,161     294,515  
Translation difference   (2,419 )   (87 )   (1,490 )   (10,144 )   (17,161 )   (31,301 )
Balance at March 31, 2021 $ 277,665   $ 54,760   $ 119,304   $ 923,258   $ 1,621,649   $ 2,996,636  
                                     
Accumulated Depreciation                                    
Balance at December 31, 2019 $ (85,504 ) $ (18,893 ) $ (20,390 ) $ (35,104 ) $ (105,742 ) $ (265,633 )
Depreciation   (71,366 )   (10,164 )   (32,958 )   (62,585 )   (200,236 )   (377,309 )
Translation difference   (2,091 )   40     404     603     2,083     1,039  
Balance at December 31, 2020   (158,961 )   (29,017 )   (52,944 )   (97,086 )   (303,895 )   (641,903 )
Depreciation   (19,375 )   (2,649 )   (8,727 )   (15,400 )   (76,365 )   (122,516 )
Translation difference   1,276     42     653     1,107     3,747     6,825  
Balance at March 31, 2021 $ (177,060 ) $ (31,624 ) $ (61,018 ) $ (111,379 ) $ (376,513 ) $ (757,594 )
                                     
Carrying amounts                                    
                                     
December 31, 2019 $ 135,683   $ 32,490   $ 54,739   $ 852,891   $ 360,274   $ 1,436,077  
December 31, 2020 $ 112,882   $ 25,830   $ 67,850   $ 797,203   $ 1,087,754   $ 2,091,519  
March 31, 2021 $ 100,605   $ 23,136   $ 58,286   $ 811,879   $ 1,245,136   $ 2,239,042  


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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 three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

 
Right-of-Use Assets
  Head office rent
(5-year term)
     
Vehicles
(3 & 4-year
term)
     
Equipment
  (3-year
term)
    DeLamar
office rent

(5-year term)
     
    Total
 
Balance, December 31, 2019 $ 708,122   $ 86,523   $ 152,665   $ -   $ 947,310  
Additions   5,200     295,210     834     242,141     543,385  
Depreciation   (227,515 )   (87,940 )   (51,310 )   (33,631 )   (400,396 )
Translation differences   -     (1,705 )   (3,010 )   -     (4,715 )
Balance, December 31, 2020   485,807     292,088     99,179     208,510     1,085,584  
Additions   4,003     107,410     -     -     111,413  
Depreciation   (56,879 )   (37,778 )   (12,669 )   (19,930 )   (127,256 )
Translation differences   -     (3,602 )   (1,223 )   (2,571 )   (7,396 )
Balance, March 31, 2021 $ 432,931   $ 358,118   $ 85,287   $ 186,009   $ 1,062,345  

A summary of the changes in lease liabilities for the three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

 
Lease Liabilities
    Head
office rent
     
    Vehicles
     
Equipment
    DeLamar
office rent
     
Total
 
Balance, December 31, 2019 $ 781,479   $ 87,867   $ 153,334   $ -   $ 1,022,680  
Short-term lease liabilities at initial recognition   -     88,005     -     84,310     172,315  
Long-term lease liabilities at initial recognition   (2,642 )   207,206     -     157,830     362,394  
Payments - principal portion   (203,397 )   (102,300 )   (46,127 )   (12,658 )   (364,482 )
Adjustments   2,126     -     -     -     2,126  
Translation differences   -     (1,732 )   (3,022 )   -     (4,754 )
Balance, December 31, 2020   577,566     279,046     104,185     229,482     1,190,279  
Short-term lease liabilities at initial recognition   -     30,983     -     -     30,983  
Long-term lease liabilities at initial recognition   4,003     76,427     -     -     80,430  
Payments - principal portion   (54,326 )   (42,134 )   (12,154 )   (19,091 )   (127,705 )
Adjustments   14,766     -     -     -     14,766  
Translation differences   -     (3,441 )   (1,285 )   (2,830 )   (7,556 )
Balance, March 31, 2021 $ 542,009   $ 340,881   $ 90,746   $ 207,561   $ 1,181,197  


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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
     
Long-term lease
liabilities
     
Total lease
liabilities
     
Interest
expenses
 
Balance, December 31, 2019 $ 305,638   $ 717,042   $ 1,022,680   $ 88,466  
Balance, December 31, 2020   470,713     719,566     1,190,279     92,271  
Balance, March 31, 2021 $ 491,347   $ 689,850   $ 1,181,197   $ 23,789  

The Company subleased a portion of its head office to three companies for a rent income of $25,500 in the current three-month period ended March 31, 2021 (March 31, 2020 - $25,500). 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 equipment rentals. For the three-month period ended March 31, 2021, the Company expensed $22,360 (March 31, 2020 - $72,694) related to these operating leases.  March 31, 2020 expensed amount was related to the short-term office rent and equipment rental agreements. The Company's short-term lease commitment as of March 31, 2021 was $23,522 (December 31, 2020 - $15,877).

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 $7.5 million ("mm") 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-Month Periods Ended March 31, 2021 and 2020
(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$2.5mm) in cash. The Company completed the purchase of the Florida Mountain Empire claims in January 2018 and paid US$1.6mm (C$2.0mm) 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 (C$38,196 - paid in December 2020);
  • 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.

BlackSheep District

The Company staked a number of the BlackSheep 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-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


10. EXPLORATION AND EVALUATION ASSETS (continued)

Exploration and Evaluation Assets Summary:

    Total  
Balance at December 31, 2019 $ 61,348,921  
Land acquisitions/option payments   45,835  
Claim Staking   69,550  
Legal expenses   5,559  
Title review and environment   8,678  
Reclamation adjustment*   12,000,190  
Depreciation**   (9,453 )
Translation difference***   (1,209,218 )
Total    72,260,062  
Advance minimum royalty   69,962  
Balance at December 31, 2020   72,330,024  
Land acquisitions/option payments   12,575  
Reclamation adjustment*   (11,344,102 )
Depreciation**   (2,295 )
Translation difference***   (891,912 )
Total   60,104,290  
Advance minimum royalty   43,824  
Balance at March 31, 2021   $ 60,148,114  

*Reclamation adjustment is the change in present value of the reclamation liability, mainly 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$235,341) has been included in the DeLamar property. This building is being depreciated.

***December 31, 2019 closing balance of US$47,235,080 (C$61,348,921), translated to C$ with the December 31, 2020 exchange rate equals to $60,139,703, resulting in a $1,209,218 translation difference; December 31, 2020 closing balance of US$56,809,633 (C$72,330,024), translated to C$ with the March 31, 2021 exchange rate equals to $71,438,112, resulting in a $891,912 translation difference.

The Company spent $5,568,628 in exploration and evaluation activities during the three-month period ended March 31, 2021 (March 31, 2020 - $2,413,074).


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


10. EXPLORATION AND EVALUATION ASSETS (continued)

The following tables outline the Company's exploration and evaluation expense summary for the three-month periods ended March 31, 2021 and 2020:

Exploration and Evaluation Expense Summary:

 
March 31, 2021
  DeLamar
deposit
    Florida
Mountain
deposit
    War Eagle
deposit
    Other
deposits
    Joint
expenses
     
Total
 
Contract exploration drilling $ 504,629   $ 994,960   $ -   $ 358,431   $ -   $ 1,858,020  
Contract metallurgical drilling   -     -     -     -     -     -  
Exploration drilling - other drilling labour & related costs   438,444     734,515     142     296,520     -     1,469,621  
Metallurgical drilling - other drilling labour & related costs   (6,169 )   -     -     -     -     (6,169 )
Other exploration expenses*   -     -     -     -     354,762     354,762  
Other development expenses**   -     -     -     -     520,396     520,396  
Land***   67,751     14,929     2,932     27,354     12,415     125,381  
Permitting   -     -     -     -     548,190     548,190  
Metallurgical test work   37,761     56,269     -     -     -     94,030  
Technical reports and studies   -     -     -     -     560,452     560,452  
Community engagement   -     -     -     -     43,945     43,945  
Total $ 1,042,416   $ 1,800,673   $ 3,074   $ 682,305   $ 2,040,160   $ 5,568,628  

*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

 
March 31, 2020
  DeLamar
deposit
    Florida
Mountain
deposit
    Other
deposits
    Joint
expenses
     
Total
 
Contract exploration drilling $ 313,426   $ -   $ -   $ -   $ 313,426  
Contract metallurgical drilling   456,841     -     -     -     456,841  
Exploration drilling - other drilling labour & related costs   307,799     3,465     4,472     -     315,736  
Metallurgical drilling - other drilling labour & related costs   240,413     -     -     -     240,413  
Other exploration expenses*   -     -     80,258     336,777     417,035  
Other development expenses**   -     -     -     177,959     177,959  
Land***   49,652     22,032     2,675     -     74,359  
Permitting   -     -     -     154,257     154,257  
Metallurgical test work   158,126     37,167     -     -     195,293  
Technical reports and studies   -     -     -     30,592     30,592  
Community, safety & other   -     -     -     37,163     37,163  
Total $ 1,526,257   $ 62,664   $ 87,405   $ 736,748   $ 2,413,074  

*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


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(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 March 31, 2021, $432,572 (December 31, 2020 - $816,811) 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 March 31, 2021 amounted to $9,803 (December 31, 2020 - $9,516) 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 three-month periods ended March 31, 2021 and 2020 were as follows:

       
March 31, 2021
    March 31, 2020  
Short-term benefits*   $ 596,067   $ 383,210  
Associate companies**     (5,353 )   (8,042 )
Stock-based compensation     340,258     320,551  
Total   $ 930,972   $ 695,719  

*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.

On March 31, 2021, the Company issued 6,921 deferred share units to certain directors, in lieu of their directors' fees, as elected by those directors. Each DSU has been fair valued at Integra's March 31, 2021 closing share price of $3.40. Those units vested in full at the grant date. The share-based payment related to these DSUs was calculated as $23,531, expensed on March 31, 2021 (included in the above table under stock-based compensation).

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:


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


12. TRADE AND OTHER PAYABLES (continued)

             
 
As at
  March 31,
2021
    December 31,
2020
 
<30 days $ 1,593,190   $ 2,640,967  
31 - 60 days   6,484     5,613  
61 - 90 days   -     344  
>90 days   -     3,820  
Total Accounts Payable   1,599,674     2,650,744  
Accrued Liabilities   1,557,767     695,422  
Total Trade and Other Payables $ 3,157,441   $ 3,346,166  

Accrued liabilities at March 31, 2021 and December 31, 2020 include mostly accruals for project exploration and development expenditures, payroll, bonuses, vacation, professional services, regulatory, and office expenses.

13. EQUIPMENT FINANCING

During the previous fiscal year, the Company's wholly owned subsidiary, DeLamar Mining Company, purchased a dozer and two small excavators and entered 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 7.0% per annum. 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 three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

 
 
  Financing Liability
Equipment
 
Balance, December 31, 2019 $ -  
Financing liabilities at initial recognition   720,763  
Principal payments   (93,001 )
Balance, December 31, 2020   627,762  
Principal payments   (40,525 )
Translation   (7,742 )
Balance, March 31, 2021 $ 579,495  
Less: Current liability portion $ 169,361  
Long-Term liability portion $ 410,134  

     Interest expenses  
Balance, December 31, 2020 $ 29,307  
Balance, March 31, 2021 $ 10,687  


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


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 expected to total US$64,950 (C$81,675) for 2021 (December 31, 2020 - US$54,950 (C$69,962)) - US$34,850 (C$43,824) was paid in the current quarter.

The Company's obligation related to land and road access lease payments, option payments and IDL rent payments is expected to total US$224,831 (C$282,725) for 2021 (December 31, 2020 - US$195,193 (C$248,520)) - US$78,448 (C$98,648) was paid in the current quarter. 

The Company's obligation for BML claim fees is expected to total US$200,000 (C$251,500) for 2021 (December 31, 2020 - US$191,651 (C$244,010)).

The increase in land related payments from 2020 to 2021 is not material and it is mostly a result of the Company's increased land position.

Other Commitments

      The Company's commitments and contractual obligations at March 31, 2021, are as follows:

Commitments and
contractual obligations
  Less than one
year
commitment
    1 - 3 years
commitment
    3 - 5 years
commitment
    Over
5 years
commitment
    Total  
                               
Contractual obligations*   3,128,871     544,548     256,416     -     3,929,835  
Total $ 3,128,871   $ 544,548   $ 256,146   $ -   $ 3,929,835  

*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.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


15. RECLAMATION AND REMEDIATION LIABILITIES (continued)

The reclamation and remediation obligation represents 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, 2020, the Company reviewed and revised some of its December 31, 2019 assumptions and estimates. The discount rate assumption changed significantly in 2020 as it is based on the US Treasury rate. As a result, the discount rate decreased from 2.39% to 1.65% in the year ended December 31, 2020, which increased the present value of the reclamation liability. The inflation rates have been revised to 1.50% for 2021 and 2.0% for the following years.  The Company maintained the same market risk premium for the year ended December 31, 2020.

For the quarter ended March 31, 2021, the Company reviewed and revised some of its December 31, 2020 assumptions and estimates. The discount rate assumption changed significantly in 2021 as it is based on the US Treasury rate. As a result, the discount rate increased from 1.65% to 2.41% in the current period, which decreased the present value of the reclamation liability. The inflation rates have not been revised in the current period, due to minor changes in the current quarter.  The Company applied 0% market risk premium for the current year, 2.5% for 2022 and 2023, and 5% for the following years.

Changes resulting from the reclamation assumptions revision are recognized as a change 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, General Site Maintenance and Environmental Monitoring


$

Liability balance at December 31, 2019
 

44,312,159

Reclamation spending


(1,985,571
)
Accretion expenses


944,850

Reclamation adjustment


12,000,190

Translation difference


(921,489
)
Liability balance at December 31, 2020
 

54,350,139

Reclamation spending


(416,668
)
Accretion expenses


256,807

Reclamation adjustment


(11,344,102
)
Translation difference


(671,932
)
Balance at March 31, 2021
 

42,174,244

Current portion at March 31, 2021
 

2,337,881

Non-current portion at March 31, 2021
 

39,836,363

 


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


15. RECLAMATION AND REMEDIATION LIABILITIES (continued)

As at March 31, 2021, the current portion of the reclamation and remediation obligation of $2,337,881 represents the total estimated water treatment, general site maintenance and environmental monitoring costs to be incurred from January 1, 2021 - December 31, 2021. The Company has incurred $416,668 in expenses during the three-month period ended March 31, 2021.

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 March 31, 2021 amount to US$3.6mm (C$4.5mm).

Reclamation and Remediation Bonds   March 31, 2021     December 31, 2020  
    C$     US$     C$     US$  
Idaho Department of Lands   3,629,936     2,886,629     3,651,065     2,867,629  
Idaho Department of Environmental Quality   125,750     100,000     127,320     100,000  
Bureau of Land Management - Idaho State Office   716,146     569,500     725,088     569,500  
Total $ 4,471,832   $ 3,556,129   $ 4,503,473   $ 3,537,129  

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. The cash collateral requirement decreased from 50% to 0% and the cash collateral was returned to the Company in 2020.


16. SHARE CAPITAL

As required by IFRS, all references to share capital, common shares outstanding and per share amounts in these consolidated financial statements and the accompanying notes have been restated retrospectively to reflect a 2.5 to 1 share consolidation from July 9, 2020. 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 2.5 to 1 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 March 31, 2021, the number of total issued and outstanding common shares is 54,813,022 (December 31, 2020 - 54,608,177).


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Activities during the three-month period ended March 31, 2021

In January 2021, the Company sold 41,000 shares under its At-The-Market offering ("ATM") for gross proceeds of US$159,713 (C$204,061) and paid 2.75% commission. 

In February 2021, the Company issued 144,400 common shares related to 144,400 exercised options, for gross proceeds of $361,000.

In March 2021, the Company issued 19,445 common shares related to 15,333 exercised options for gross proceeds of $44,159 and 4,112 vested RSUs.

Activities during the year ended December 31, 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 2020.

In December 2020, the Company established an At-The-Market ("ATM") offering and filed a prospectus supplement on December 30, 2020. In the current three-month period ended March 31, 2021, the Company issued its first shares under the ATM. 

Equity Incentive Awards

The Company has an equity incentive plan ("the Equity Incentive 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 Equity Incentive Plan provides for the issuance of Awards to acquire up to 10% of the Company's issued and outstanding capital. The Equity Incentive 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 March 31, 2021, the Company had 284,550 (December 31, 2020 - 199,086) awards available for issuance.

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


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Equity Incentive Awards (continued)

(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 Equity Incentive 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.

Stock Options

A summary of the changes in stock options for the three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

          March 31, 2021           December 31, 2020  
          Weighted           Weighted  
          Average           Average  
    Options     Exercise Price     Options     Exercise Price  
Outstanding at the beginning of period   4,816,029   $ 2.70     4,373,300   $ 2.55  
Granted   100,000     4.24     450,729     4.18  
Exercised   (159,733 )   2.54     -     -  
Forfeited/Expired   (6,000 )   2.88     (8,000 )   2.88  
Outstanding at the end of period   4,750,296   $ 2.74     4,816,029   $ 2.70  


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. -SHARE CAPITAL (continued)

Stock Options (continued)

The following table provides additional information about outstanding stock options as March 31, 2021:

 

 

No. of options outstanding

Weighted average remaining life (Years)

 

Exercise price

No. of options currently exercisable

 

Expiration date

 

1,461,600

 

$2.50

1,461,600

November 3, 2022

 

          90,000

 

$3.20

90,000

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

540,933

November 23, 2023

 

100,000

 

$2.00

100,000

December 13, 2023

 

      40,000

 

$2.18

26,667

January 11, 2024

 

50,000

 

$2.15

33,333

January 16, 2024

 

100,000

 

$3.28

66,667

September 16, 2024

 

1,396,567

 

$2.88

601,963

December 17, 2024

 

80,000

 

$1.95

26,667

March 16, 2025

 

40,000

 

$4.51

-

September 22, 2025

 

40,000

 

$4.42

-

October 5, 2025

 

290,729

 

$4.71

29,165

December 15, 2025

 

100,000

 

$4.24

33,333

February 24, 2026

Total

4,750,296

2.85

$2.74

3,196,995

 

Share-based payments - stock options

A summary of the changes in the Company's reserve for share-based payments related to the stock options for the three-month periods ended March 31, 2021 and 2020 is set out below:

    March 31, 2021     March 31, 2020  
Balance at beginning of period $ 6,166,392   $ 4,353,229  
Share-based payments - options   345,600     461,085  
Share-based payments - options exercised   (241,882 )   -  
Balance at the end of period $ 6,270,110   $ 4,814,314  

Total share-based payments related to the stock options included in the statements of operations and comprehensive loss and the statements of changes in equity in the three-month period ended March 31, 2021 was $345,600 (March 31, 2020 - $461,085).

During the current three-month period ended March 31, 2021, 159,733 stock options were exercised for total gross proceeds of $405,159, and 6,000 stock options were canceled.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Share-based payments - stock options (continued)

On February 24, 2021, the Company granted 100,000 options to its new director, at an exercise price of $4.24 per option, with the expiry date February 24, 2026. The options were granted in accordance with the Company's Equity Incentive Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $160,197, to be amortized over the options vesting period.

On December 15, 2020, the Company granted 290,729 options to its directors, officers, and contractors, at an exercise price of $4.71 per option, with the expiry date December 15, 2025. The options were granted in accordance with the Company's Equity Incentive Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $525,331, to be amortized over the options vesting period.

On October 5, 2020, the Company granted 40,000 options to a new employee, at an exercise price of $4.42 per option, with the expiry date October 5, 2025. The options were granted in accordance with the Company's Equity Incentive Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $96,056, to be amortized over the options vesting period.

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 Equity Incentive Plan and are subject to vesting provisions. The share-based payment related to these options was calculated as $98,394, 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 Equity Incentive 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.

The following assumptions were used for the Black-Scholes valuation of stock options granted during the three-month periods ended March 31, 2021 and 2020:

    March 31, 2021     March 31, 2020  
Dividend rate   0%     0%  
Expected annualized volatility   51.81%     58.17%  
Risk free interest rate   0.53%     0.63%  
Expected life of options   3.5 yr     5 yr  
Weighted average of strike price of options granted $ 4.24   $ 0.78  

  Restricted Share Units

Restricted share units are the equity settled units, granted under the Company's Equity Incentive Plan and are accounted for based on the market value of the underlying shares on the date of grant and vest in equal installments annually over three years. The aggregate maximum number of shares available for issuance from treasury underlying restricted share units under the Equity Incentive Plan shall not exceed 600,000 shares. These units are exercisable into one common share once vested, for no additional consideration. They can be redeemed in cash, at the Company's discretion.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Restricted Share Units (continued)

A summary of the changes in restricted share units for the three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

    Restricted share
units
    Weighted
average grant
date FV
 
Outstanding at beginning of year   -   $ -  
Granted   358,203   $ 4.71  
Outstanding, December 31, 2020   358,203   $ 4.71  
Vested   (4,112 ) $ 4.71  
Forfeited/Expired   (2,056 ) $ 4.71  
Outstanding/unvested at the end of period   352,035   $ 4.71  

Share-based payments - restricted share units

A summary of the changes in the Company's reserve for share-based payments related to the restricted share units for the three-month periods ended March 31, 2021 and 2020 is set out below:

    March 31, 2021     March 31, 2020  
Balance at beginning of period $ 46,978   $ -  
Share-based payments - RSUs   156,744     -  
Share-based payments - RSUs vested   (19,368 )   -  
Balance at the end of period $ 184,354   $ -  

Total share-based payments related to the restricted share units included in the statements of operations and comprehensive loss and the statements of changes in equity in the three-month period ended March 31, 2021 was $156,744 (March 31, 2020 - $Nil).

During the current three-month period ended March 31, 2021, 4,112 RSUs were vested and 2,056 RSUs were canceled.

On December 15, 2020, the Company granted 358,203 RSUs to its officers and employees, with an expiry date December 15, 2025, and subject to vesting provisions in accordance with the Company's Equity Incentive Plan. The share-based payment related to these units was calculated as $1,687,136, to be amortized over the unit vesting period.

The Company did not issue RSUs prior to 2020.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Deferred Share Units

Deferred share units are equity settled units, granted under the Company's Equity Incentive Plan and are accounted for based on the market value of the underlying shares on the date of grant and vest immediately. The aggregate maximum number of shares available for issuance from treasury underlying deferred share units under the Equity Incentive Plan shall not exceed 200,000 shares. These units are exercisable into one common share during the period commencing on the business day immediately following the retirement date and ending on the ninetieth day following the retirement date providing a written redemption notice to the Company, for no additional consideration. In the event a participant resigns or is otherwise no longer an eligible participant during the year, then any grant of DSUs that are intended to cover such year, the participant will only be entitled to a pro-rated DSU payment. These units can be redeemed in cash, at the Company's discretion.

A summary of the changes in deferred share units for the three-month period ended March 31, 2021 and the year ended December 31, 2020 is as follows:

    Deferred share
units
    Weighted
average grant
date FV
 
Outstanding at beginning of year   -   $ -  
Granted   87,500   $ 4.71  
Outstanding, December 31, 2020   87,500   $ 4.71  
Granted   6,921   $ 3.40  
Outstanding/vested at the end of period   94,421   $ 4.61  

Share-based payments - deferred share units

A summary of the changes in the Company's reserve for share-based payments related to the deferred share units for the three-month periods ended March 31, 2021 is set out below:

    March 31, 2021     March 31, 2020  
Balance at beginning of period $ 412,125   $ -  
Share-based payments - DSUs   23,531     -  
Balance at the end of period $ 435,656   $ -  

Total share-based payments related to the deferred share units included in the statements of operations and comprehensive loss and the statements of changes in equity in the three-month period ended March 31, 2021 was $23,531 (March 31, 2020 - $Nil).

On March 31, 2021, the Company issued 6,921 DSUs to certain directors in lieu of their directors' fees, as elected by those directors (March 31, 2020 - Nil). Each DSU has been fair valued at Integra's March 31, 2021 closing share price of $3.40. Those units vested in full at the grant date. The share-based payment related to these DSUs was calculated as $23,531, expensed on March 31, 2021.


Integra Resources Corp.
Notes to the Unaudited Interim Condensed Consolidated Financial Statements
For the Three-Month Periods Ended March 31, 2021 and 2020
(Expressed in Canadian Dollars)


16. SHARE CAPITAL (continued)

Share-based payments - deferred share units (continued)

On December 15, 2020, the Company granted 87,500 DSUs to its directors and these units vested in full at the grant date.  The share-based payment related to these DSUs was calculated as $412,125, expensed on December 15, 2020.

The Company did not issue DSUs prior to 2020.

Share-based payments - summary

A summary of the changes in the Company's reserve for all share-based payment arrangements for the three-month periods ended March 31, 2021 and 2020 is set out below:

    March 31, 2021     March 31, 2020  
Balance at beginning of period $ 6,625,495   $ 4,353,229  
Share-based payments - options   345,600     461,085  
Share-based payments - RSUs   156,744     -  
Share-based payments - DSUs   23,531     -  
Options exercised   (241,882 )   -  
RSUs vested   (19,368 )   -  
Balance at the end of period $ 6,890,120   $ 4,814,314  

Total share-based payments related to the stock options, RSUs, and DSUs included in the statements of operations and comprehensive loss and the statements of changes in equity in the three-month period ended March 31, 2021 was $525,875 (March 31, 2020 - $461,085).

17. NET LOSS PER SHARE

    March 31, 2021     March 31, 2020  
Net loss for the period $ (8,438,318 ) $ (3,116,967 )
Basic weighted average numbers of share outstanding (000's)   54,740     47,823  
Diluted weighted average numbers of shares outstanding (000's)   54,740     47,823  
Loss per share:            
      Basic $ (0.15 ) $ (0.07 )
      Diluted* $ (0.15 ) $ (0.07 )

  *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, RSUs, and DSUs outstanding have been excluded from computing diluted loss per share because they are anti-dilutive or not in the money.