You're going to do your head in sirs. What are you going to do with your or anyone else's answer.......worry more......
Either you trust they've got it all sorted or not. Stay or go. Simple.
Not knocking your effort. Just think it's healthy to park the analysis on the cash-flow given the lack of transparency.
I find endless time in a rocking chair helps....