Company: WBI
Filing Date: 2025-09-18
Form Type: 424B4
Source: 0001193125-25-206805
Chunk: 133

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-09-18
Form: 424B4
Chunk 133
---
 the section titled “Use of Proceeds.” The information set forth below is illustrative only and will be adjusted based on the actual public offering price and other final terms of this offering. The table below should be read in conjunction with, and is qualified in its entirety by reference to, the section titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the historical consolidated financial information of OpCo and our unaudited pro forma condensed combined financial information for the periods and as of the dates indicated.

|                                                                                                                                                                    |     | As of June 30, 2025                           |   |     |               |           |   |     |                        |           |   |     |                               |        |   |     |           |           |   |     |                        |           |   |
|:-------------------------------------------------------------------------------------------------------------------------------------------------------------------|:----|:----------------------------------------------|:--|:----|:--------------|----------:|:--|:----|:-----------------------|----------:|:--|:----|:------------------------------|-------:|:--|:----|:----------|----------:|:--|:----|:-----------------------|----------:|:--|
|                                                                                                                                                                    |     | Actual (WaterBridge)                          |   |     | Actual (WBEF) |           |   |     | Actual (NDB Operating) |           |   |     | Actual (Desert Environmental) |        |   |     | Pro Forma |           |   |     | Pro Forma, As Adjusted |           |   |
|                                                                                                                                                                    |     | -in thousands, except number of common shares |   |     |               |           |   |     |                        |           |   |     |                               |        |   |     |           |           |   |     |                        |           |   |
| Cash and cash equivalents                                                                                                                                          |     | $                                             | - |     | $             |    20,104 |   |     | $                      |    11,902 |   |     | $                             |  3,147 |   |     | $         |    35,153 |   |     | $                      |   297,141 |   |
| Long-term debt:                                                                                                                                                    |     |                                               |   |     |               |           |   |     |                        |           |   |     |                               |        |   |     |           |           |   |     |                        |           |   |
|