Company: WBI
Filing Date: 2025-08-22
Form Type: S-1
Source: 0000950170-25-111048
Chunk: 339

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-08-22
Form: S-1
Chunk 339
---
 ) |    | $                               |  5,904 |     | $                                  | (2,813 | ) |    | $         | (38,000 | ) |     | $                                     | 32,939 |   |    | $                     |  (5,061 | ) |
| Net income per class A shares (j)                                 |     |                          |         |   |     |                 |         |   |     |                                    |         |   |    |                                 |        |     |                                    |        |   |    |           |         |   |     |                                       |        |   |    |                       |         |   |
| Basic and Diluted                                                 |     |                          |         |   |     |                 |         |   |     |                                    |         |   |    |                                 |        |     |                                    |        |   |    |           |         |   |     |                                       |        |   |    | $                     |       - |   |
| Weighted average class A shares outstanding (j)                   |     |                          |         |   |     |                 |         |   |     |                                    |         |   |    |                                 |        |     |                                    |        |   |    |           |         |   |     |                                       |        |   |    |                       |         |   |
| Basic and Diluted                                                 |     |                          |         |   |     |                 |         |   |     |                                    |         |   |    |                                 |        |     |                                    |        |   |    |           |         |   |     |                                       |        |   |    |                       |       - |   |

<div align='center'>F-11</div>

WaterBridge Infrastructure LLC Unaudited Pro Forma Condens ed Combined Statement of Operations for the year ended December 31, 2024

| Revenues:                                                         |     | Historical NDB Operating |         |   |     | Historical WBEF |         |   |     | Transaction Accounting Adjustments |         |   |    | Historical Desert Environmental |        |     | Transaction Accounting Adjustments |        |   |    | Pro Forma |          |   |     | Corporate Reorganization and Offering |         |   |    | Pro Forma As Adjusted |         |   |
|:------------------------------------------------------------------|:----|:-------------------------|--------:|:--|:----|:----------------|--------:|