Merdeka Copper Gold MDKA 3Q23 2Q24 3Q24 q-q (%) y-y (%) 9M23 9M24 y-y (%) % of FY24F % of Cons PROFIT & LOSS (US$mn) Revenue 650.1 552.8 573.7 3.8 (11.8) 1,170.2 1,667.5 42.5 76.3 77.6 Cost of收入(577.7)(497.4)(544.3)9.4(5.8)(1,051.6)(1,051.6)(1,549.4)(1,549.4)47.3毛利72.5 55.4 29.5(46.8)(46.8)(59.4)(59.4)118.6 118.6 118.6 118.2(0.4)运营费(39.4)3.3营业利润62.1 41.6 16.6(60.1)(73.2)(73.2)80.5 78.8(2.1)EBITDA 107.5 93.4 71.7(23.2)(33.3)182.0 221.6 221.6 221.6 21.7 65.6 65.6 65.6 67.2其他收入(99.4)31.9税前利润56.6 34.3(46.7)(236.3)(182.5)(182.5)5.1(20.6)(501.0)税(5.5)(4.4)6.5(247.3)(247.3)(247.0)(218.0)(218.0)(9.0)1.0(9.0)1.0(110.9)非兴趣(43.9)(19.9)(47.4)138.3净利润25.4 25.4 2.7(54.5)(2,099.3)(314.3)(314.3)(23.8)(67.0)(67.0)181.9(111.9)(111.9)1,238.4