Company: WBI
Filing Date: 2025-09-18
Form Type: 424B4
Source: 0001193125-25-206805
Chunk: 338

Company: WaterBridge Infrastructure LLC
Filing Date: 2025-09-18
Form: 424B4
Chunk 338
---
ited Balance Sheet        | F-7 |

| Unaudited Pro Forma Condensed Combined Financial Statements                                           
 Introduction                                                                                          
 Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2025                              
 Unaudited Pro Forma Condensed Combined Statement of Operations for the Six Months Ended June 30, 2025 | F-8  
 F-10 
 F-11 |
|:------------------------------------------------------------------------------------------------------|:-----|
| Unaudited Pro Forma Condensed Combined Statement of Operations for the Year Ended December 31, 2024   | F-12 |
| Notes to the Unaudited Pro Forma Condensed Combined Financial Statements                              | F-13 |

WATERBRIDGE NDB OPERATING LLC

| Audited Consolidated Financial Statements                                                            
 Report of Independent Registered Public Accounting Firm (PCAOB ID Number 34)                         
 Consolidated Balance Sheets as of December 31, 2024 and 2023                                         
 Consolidated Statements of Operations for the Years Ended December 31, 2024 and 2023                 | F-19 
 F-20 
 F-21 |
|:-----------------------------------------------------------------------------------------------------|:-----|
| Consolidated Statements of Changes in Member’s Equity for the Years Ended December 31, 2024 and 2023 | F-22 |
| Consolidated Statements of Cash Flows for the Years Ended December 31, 2024 and 2023                 | F-23 |
| Notes to the Consolidated Financial Statements                                                       | F-24 |

| Unaudited Condensed Consolidated Financial Statements                                                                               
 Unaudited Condensed Consolidated Balance Sheets as of June 30, 2025 and December 31, 2024                                           
 Unaudited Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2025 and 2024                 | F-44 
 F-45 |
|:------------------------------------------------------------------------------------------------------------------------------------|:-----|
| Unaudited Condensed Consolidated Statements of Changes in Member’s Equity for the Three and Six Months Ended June 30, 2025 and 2024 | F-46 |
| Unaudited Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024                           | F-47 |
| Notes to the Unaudited Condensed Consolidated Financial Statements                                                                  | F-48 |

WATERBRIDGE EQUITY FINANCE LLC

| Audited Consolidated Financial Statements