Just a cursory one, not a forensic deep-dive

Hi Aaron, appreciate if you can point out how do you get the 'inc. in borrowings' and 'inc. in CAPEX' figure. Thank you for the analysis

Congratulations! Very interesting! I subscribed and added you on Linkedin

Hello how did you calculate your inventories, receivables, payables, and contract asset figures under WC?

Hi do you conduct course on valuation? DCF etc

How do you get fcf?

Thank you Aaron, vary good analysis and reports.

2020 inventory 1666, 2019 919, so ideally change in inventory is - 747, but in the cash flow it's - 465 for 2020. I maybe wrong. Just trying to understand.

Hi, trying to understand the cash flow that you built. The chnage in in working capital on the P&L is not matching the COperating flow sheet

Hi Aaron, appreciate if you can point out how do you get the 'inc. in borrowings' and 'inc. in CAPEX' figure. Thank you for the analysis

Congratulations! Very interesting! I subscribed and added you on Linkedin

Hello how did you calculate your inventories, receivables, payables, and contract asset figures under WC?

Hi do you conduct course on valuation? DCF etc

How do you get fcf?

Thank you Aaron, vary good analysis and reports.

2020 inventory 1666, 2019 919, so ideally change in inventory is - 747, but in the cash flow it's - 465 for 2020. I maybe wrong. Just trying to understand.

Hi, trying to understand the cash flow that you built. The chnage in in working capital on the P&L is not matching the COperating flow sheet