COMP <GO>

EARN vs SEVN // FREE CASH FLOW YIELD

Ellington Credit Company of (NYSE) VS. Seven Hills Realty Trust (NASDAQ) • 15-METRIC TALLY: EARN 1 — SEVN 5

▲ FREE CASH FLOW YIELD LEADER: SEVN

LAST: $3.48 (-4.40%) • MKT CAP: $136.7M

fcf-yield

6.66%

LAST: $6.55 (-0.91%) • MKT CAP: $150.9M

fcf-yield

9.97%

15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (EARN VS. SEVN) EMERALD CELL = QUANTITATIVE EDGE

INSTITUTIONAL METRIC	EARN	SEVN	SPREAD (A - B)	ADVANTAGE	DEDICATED URL
Gross Profit Margin	—	—	—	TIE	/gross-margins <GO>
Return on Invested Capital (ROIC)	3.40%	4.70%	-1.30	SEVN	/roic <GO>
EV/EBITDA & P/E Valuation	—	—	—	TIE	/valuation <GO>
Free Cash Flow Yield ACTIVE	6.66%	9.97%	-3.31	SEVN	/fcf-yield <GO>
Operating Margin	—	—	—	TIE	/operating-margins <GO>
Net Profit Margin	—	52.50%	—	TIE	/net-margins <GO>
Revenue Growth (YoY)	—	-16.70%	—	TIE	/revenue-growth <GO>
Dividend Yield & FCF Payout Safety	0.00%	0.00%	0.00	TIE	/dividend-safety <GO>
Altman Z-Score & Debt/Equity	—	—	—	TIE	/balance-sheet <GO>
Piotroski F-Score Quality	5/9	3/9	+2.00	EARN	/piotroski-score <GO>
Options Implied Move & Put/Call Skew	—	—	—	TIE	/options-implied-move <GO>
RSI-14 & 200D SMA Momentum	38.4	47.3	-8.87	SEVN	/rsi-technicals <GO>
10Y Yield & FRED Macro Beta	—	—	—	TIE	/macro-sensitivity <GO>
Forward P/E Multiple	19.3x	9.1x	+10.20	SEVN	/forward-pe <GO>
Enterprise Scale & Market Cap	$136.7M	$150.9M	-$14.2M	SEVN	/market-cap <GO>

5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY

FISCAL YEAR	EARN REV	SEVN REV	EARN GROSS %	SEVN GROSS %	EARN FCF	SEVN FCF
FY 2025	—	$29.4M	—	—	—	$15.0M
FY 2024	$0	$35.3M	—	—	$9.1M	$20.1M
FY 2023	$0	$38.2M	—	—	-$10.0M	$20.3M

FRED MACRO REGIME CORRELATION COMPARISON PEARSON r

EARN // BETA —

SEVN // BETA —