i-80 Gold Corp.

Annual Trend FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
Cash and cash equivalents $87.7m $48.3m $16.3m $8.3m $7.8m
Receivables $393k $623k $4.3m $2.0m
Inventory $26.0m $16.5m $11.4m $6.2m $13.0m
Prepaids and deposits $4.8m $5.6m $4.6m
Restricted cash and cash equivalents $30.8m $32.9m $44.5m
Amounts receivable $2.0m $3.8m
Total current assets $121.5m $77.3m $39.8m $1.2m $1.2m
Property, plant and equipment $502.6m $529.3m $638.6m $77.8m $87.5m
Other assets $0 $2.5m $765k
Current portion of other assets $2.6m $6.3m $3.2m
Current provision for environmental rehabilitation $0 $946k $543k
Current portion of other liabilities $15.8m $46.2m $1.2m
Provision for environmental rehabilitation $92.8m $70.7m $71.0m
Non-current portion of other liabilities $65.4m $49.6m $17.3m
Share capital $350.2m $354.5m $489.3m $165.9m $168.0m
Reserves $13.7m $15.0m $19.3m
Deficit $43.1m ($36.1m) ($82.3m) ($121.9m) ($121.2m)
Other Non-Operating Current Assets $4.4m $2.9m $3.3m $3.9m
Taxes Payable $436k $1.1m $1.4m $753k
Derivative financial instrument liabilities $6.8m $3.5m $2.3m $1.0m
Provision for reclamation $2.8m $833k $1.1m $1.2m
Share-based payments reserve $6.8m $8.8m $9.2m $8.8m
Warrants reserve $1.7m $1.7m $1.7m $1.7m
Equity attributable to shareholders $48.8m $53.9m $54.9m $57.3m
Deferred revenue $621k $178k
Withholding tax payable $181k
Total non-current assets $534.9m $564.6m $683.9m
Total non-current liabilities $219.5m $222.9m $236.6m
Total equity $407.0m $333.4m $426.3m $66.0m $74.3m
Total assets $656.3m $642.0m $723.7m $98.9m $117.3m
Accounts payable $8.5m $10.6m $12.8m
Accrued liabilities $5.5m $6.6m $14.3m
Current portion of long-term debt $58k $21.3m $31.9m $191.4m $174.7m
Amounts payable and accrued liabilities $7.9m $11.6m $15.5m $18.2m
Current portion of deferred revenue $1.9m $1.5m $1.7m $3.4m
Operating Lease Liability, Current $65k $401k $1.2m
Operating Lease Liability, Non-Current $36k $942k $1.6m
Total current liabilities $29.9m $85.6m $60.9m $21.3m $24.5m
Deferred tax liabilities $19.9m $8.0m $0 $9.5m $15.7m
Long-term debt $41.4m $94.6m $148.3m
Total liabilities $249.4m $308.5m $297.4m $32.8m $43.0m
Noncontrolling Interest $2.4m $7.2m $11.1m $17.0m
Total liabilities and equity $656.3m $642.0m $723.7m $98.9m $117.3m