Group 1 - Hepsor AS and EfTEN Special Opportunities Fund's joint venture, Hepsor SOF OÜ, acquired properties at Narva mnt 150 and 150a for EUR 6.3 million, generating a profit of EUR 2.8 million for Hepsor, with EUR 1.4 million realized in Q3 2025 [1] - The acquisition is part of a larger cooperation project in Lasnamäe, Tallinn, which includes the construction of approximately 300 homes and some commercial premises, with the first construction stage set to begin in 2026 [2] - Hepsor has completed the Paevälja courtyard houses project in the same area, building 100 new homes, and plans to construct around 500 new homes and 4,200 m² of commercial space in the broader development area [3] Group 2 - Recent approvals for detailed plans in December 2024 and May 2025 will enable Hepsor to build an additional 400 homes in the development area [4] - The Lasnamäe district is one of the most densely populated residential areas in Estonia, with low development competition, making the project strategically important for Hepsor [5] - The partnership with EfTEN is expected to enhance the quality of life in Lasnamäe and strengthen Hepsor's capital structure, leveraging EfTEN's experience in property investment [6]

Company Overview - Hepsor AS is a developer of residential and commercial real estate operating in Estonia, Latvia, and Canada [3] - The company has created 2,076 homes and nearly 36,300 square meters of commercial space over fourteen years [3] - Hepsor is recognized as the first developer in the Baltic States to implement innovative engineering solutions for energy-efficient and environmentally friendly buildings [3] - The company has a portfolio of 25 development projects totaling 172,800 square meters [3] Share Capital Increase - On 8 July 2025, the Supervisory Board of Hepsor AS decided to increase the share capital by €57,821 related to the acquisition of a 20% stake in Hepsor Latvia OÜ from Hugomon OÜ [1] - The share capital increase was registered in the Commercial Register on 17 July 2025, bringing the total registered share capital to €3,912,522, divided into 3,912,522 shares with a nominal value of €1 [2] - The company plans to submit an application for the admission to trading of the new shares on the main list of the Nasdaq Tallinn Stock Exchange [2]

Q3 2019 Financial Performance - Total Adjusted EBITDDA was $550 million with a 24% margin[12] - Cash Available for Distribution (CAD) was $758 million for the trailing twelve months ended September 30, 2019[7] - The dividend was $160 per share, representing a 39% yield based on the September 30, 2019 closing stock price[9] Timberlands Segment - Timberlands Adjusted EBITDDA was $430 million[12] - Harvest volume reached 16 million tons[12] - Northern Timberlands Adjusted EBITDDA increased by $125 million from Q2 2019 to $244 million in Q3 2019[26] - Southern Timberlands Adjusted EBITDDA increased by $44 million from Q2 2019 to $186 million in Q3 2019[31] Wood Products Segment - Wood Products Adjusted EBITDDA was $59 million[12] - Lumber shipments totaled 299 MMBF[12] - The average lumber price was $363 per MBF[12] - Wood Products Adjusted EBITDDA increased $79 million from Q2 2019 levels[35] Real Estate Segment - Real Estate Adjusted EBITDDA was $147 million[12] - 6 commercial acres were sold for $512500 per acre[12] - 42 residential lots were sold for $110500 per lot[12]

Core Viewpoint - Melcor Developments Ltd. has announced its intention to initiate a normal course issuer bid (NCIB) to repurchase up to 1,511,087 common shares, representing approximately 5% of its issued and outstanding shares, over a twelve-month period starting June 10, 2025 [1][2]. Group 1: Normal Course Issuer Bid Details - The NCIB will allow Melcor to purchase common shares for cancellation at the market price at the time of acquisition, subject to TSX guidelines [3]. - The previous NCIB resulted in the purchase of 344,248 common shares at a weighted average price of $12.5877, with a total of 1,525,527 shares approved for repurchase [4]. - As of May 31, 2025, Melcor had 30,221,745 common shares outstanding and an average daily trading volume of 5,867 shares [4]. Group 2: Rationale for Share Repurchase - Melcor believes that its common shares sometimes trade at a price that does not reflect their true value relative to the company's business and future prospects, making the shares an attractive investment for the company [5]. - The repurchase of shares is expected to benefit existing shareholders by increasing their equity interest in Melcor [5]. Group 3: Automatic Share Purchase Plan - Melcor has entered into an automatic share purchase plan (ASPP) with a broker to facilitate share purchases during periods when the company would typically not be active in the market due to regulatory restrictions [6]. - The broker will make purchases under the NCIB based on parameters set by Melcor prior to any restricted or blackout periods, ensuring compliance with TSX rules and applicable securities laws [6]. Group 4: Company Overview - Melcor Developments Ltd. is a diversified real estate development and asset management company, involved in transforming raw land into high-quality residential and commercial properties [7]. - The company has been active in real estate since 1923, having developed over 140 communities and currently managing 4.48 million square feet of commercial real estate and 447 residential rental units [8]. - Melcor operates in multiple regions, including Alberta, Saskatchewan, British Columbia, Arizona, and Colorado, and has been publicly traded since 1968 on the Toronto Stock Exchange [9].

Core Points - Hepsor AS reported a consolidated sales revenue of 8.2 million euros for Q1 2025, a significant increase from 2.3 million euros in Q1 2024 [1] - The Group's net loss for Q1 2025 was 0.1 million euros, an improvement from a net loss of 1.0 million euros in Q1 2024 [2] - The company plans to distribute 1.0 million euros in dividends to shareholders in 2025, resulting in a dividend yield of 6.9% based on the share price as of 31 March 2025 [2] Development Projects - Hepsor continued construction and sales of its development projects, with customer interest remaining stable [3] - The Annenhof Mājas project in Latvia saw 60% of its apartments sold by the end of March 2025 [3] - The company handed over 42 homes to customers in Q1 2025, compared to 12 homes in the same period of 2024 [4] Leasing and Commercial Developments - The StokOfiss 34 project in Riga has seen lease agreements cover 47% of its total rental area as of 31 March 2025, up from 6% in 2024 [5] - The P113 Health Centre office building has achieved an 82% leasing rate as of 31 March 2025 [6] Future Plans - Hepsor plans to start construction on four new residential development projects in 2025, including 49 new homes at Manufaktuuri 12 in Tallinn [8] - The company signed a shareholders' agreement to sell a 50% stake in Hepsor SOF OÜ, which will acquire five properties valued at 9.0 million euros [7] - The cooperation project with EfTEN in Lasnamäe aims to construct approximately 300 apartments, with the first stage of construction planned to begin in 2026 [7] Financial Position - As of 31 March 2025, total assets were reported at 83.9 million euros, a decrease from 96.8 million euros in March 2024 [9] - Current liabilities decreased to 24.7 million euros from 44.7 million euros in March 2024 [9] - Total equity stood at 21.6 million euros, slightly down from 21.2 million euros in March 2024 [11]

Financial Performance - Hepsor's consolidated sales revenue for Q1 2025 was €8.2 million, a significant increase from €2.3 million in Q1 2024, representing a growth of approximately 257% [1] - The Group's net loss for Q1 2025 was €0.1 million, improved from a net loss of €1.0 million in Q1 2024, with the net loss attributable to the owners of the parent at €0.2 million compared to €0.9 million in the previous year [1] Dividend Proposal - The Management Board proposes to distribute €1.0 million in dividends to shareholders in 2025, equating to €0.26 per share, which results in a dividend yield of 6.9% based on the share price as of March 31, 2025 [2] Development Projects - In Q1 2025, Hepsor handed over 42 homes to customers, a notable increase from 12 homes in the same period of 2024, with 26 homes delivered in Tallinn and 16 in Riga [4] - The Annenhof Mājas development project in Latvia saw 60% of its apartments sold by the end of March 2025, indicating strong customer interest [3] - The construction of StokOfiss 34, a multifunctional commercial building in Riga, is progressing, with lease agreements signed for 47% of the total rental area as of March 31, 2025 [5] Future Plans - Hepsor plans to start construction on four new residential development projects in 2025, including 49 new homes at Manufaktuuri 12 in Tallinn and a total of 227 new homes in Riga [8][9] - A shareholders' agreement was signed in April 2025, resulting in the sale of a 50% stake in Hepsor SOF OÜ to the EfTEN Special Opportunities Fund, which will acquire five properties valued at €9.0 million [7] Financial Position - As of March 31, 2025, total assets amounted to €83.9 million, a decrease from €96.8 million in the same period of 2024 [10] - Current liabilities were reported at €24.7 million, down from €44.7 million a year earlier, while total liabilities stood at €62.3 million [10]