Company: WBI
Filing Date: 2025-08-04
Form Type: DRS/A
Source: 0000950123-25-006924
Chunk: 55

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-08-04
Form: DRS/A
Chunk 55
---
 the Corporate Reorganization and this offering and the use of proceeds therefrom as if such events had occurred on January 1, 2024, in the case of the statement of operations data, and June 30, 2025, in the case of the balance sheet data. The unaudited pro forma and unaudited pro forma, as adjusted historical financial data is presented for illustrative purposes only and is not necessarily indicative of the financial position that would have existed or the financial results that would have occurred if the WaterBridge Combination, the Corporate Reorganization and this offering and the use of proceeds therefrom, as applicable, had been consummated on the dates indicated, nor are they necessarily indicative of the financial position or results of our operations in the future. The pro forma adjustments, as described in the notes to the unaudited pro forma condensed combined financial statements, are preliminary and based upon currently available information and certain assumptions that our management believes are reasonable. The summary historical consolidated financial data is qualified in its entirety by, and should be read in conjunction with, the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section included in this prospectus and the consolidated financial statements and related notes and other financial information included in this prospectus. Historical results are not necessarily indicative of results that may be expected for any future period.

<div align='center'>36</div>

|                                                                    |                        WBEF 
 Three Months Ended June 30, 
                        2025 |      2024 | Six Months Ended June 30, 
                      2025 |     |       2024 |     | Year Ended December 31, 
                    2024 |     |       2023 |               NDB Operating 
 Three Months Ended June 30, 
                        2025 |       2024 | Six Months Ended June 30, 
                      2025 |     |       2024 |     | Year Ended December 31, 
                    2024 |     |       2023 |     |                 Pro Forma 
 Six Months Ended June 30, 
                      2025 |     | Year Ended December 31, 
                    2024 |     |    Pro Forma, as adjusted 
 Six Months Ended June 30, 
                      2025 |     | Year Ended December 31, 
                    2024 |
|:-------------------------------------------------------------------|----------------------------:|----------:|--------------------------:|:----|-----------:|:----|------------------------:|: