Company: WBI
Filing Date: 2025-09-15
Form Type: S-1/A
Source: 0001193125-25-202719
Chunk: 349

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-09-15
Form: S-1/A
Chunk 349
---
 |     | $                                     |    245,160 |   |          | $                     | 3,750,817 |

<div align='center'>F-10</div>

WaterBridge Infrastructure LLC Unaudited Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2025

| 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 |            |   |
|:------------------------------------------------------------------|:----|:-------------------------|--------:|:--|:----|:----------------|--------:|:--|:----|:-----------------------------------|--------:|:--|:---|:--------------------------------|-------:|:----|:-----------------------------------|-------:|:--|:---|:----------|--------:|:--|:----|:--------------------------------------|-------:|:--|:---|:----------------------|-----------:|:--|
| Produced water handling                                           |     | $                        | 117,929 |   |     | $               | 155,681 |   |     | $                                  |       - |   |    | $                               |      - |     | $                                  |      - |   |    | $         | 273,610 |   |     | $                                     |      - |   |    | $                     |    273,610 |   |
| Produced water handling - related party                           |     |                          |  56,292 |   |     |                 |     215 |   |     |                                    |       - |   |    |                                 |      - |     |                                    |   (534 | ) | -d |           |  55,973 |   |     |                                       |      - |   |    |                       |     55,973 |   |
| Water solutions                                                   |     |                          |  14,672 |   |     |                 |   7,018 |   |     |                                    |       - |   |    |                                 |      - |     |                                    |      - |   |    |           |  21,690 |   |