XML 19 R2.htm IDEA: XBRL DOCUMENT v3.25.4
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 51,543 $ 13,284
Other receivables 2,634 1,549
Prepaid expenses and other current assets 14,834 6,008
Total current assets 261,125 120,338
Non-current assets:    
Property, plant and equipment, net 2,285,536 1,101,041
Goodwill 53,127 9,091
Intangible assets, net 935,708 98,589
Deferred tax assets 131,805 0
Other assets 32,719 21,528
Total non-current assets 3,438,895 1,230,249
Total assets 3,700,020 1,350,587
Current liabilities:    
Accrued liabilities 130,126 44,553
Current portion of long-term debt 12,546 6,536
Other current liabilities 1,685 1,759
Total current liabilities 188,940 83,468
Non-current liabilities:    
Long-term debt, net of debt issuance costs 1,431,837 586,417
Tax receivable agreement liability 201,375 0
Other long-term liabilities 30,259 17,653
Total non-current liabilities 1,663,471 604,070
Total liabilities 1,852,411 687,538
Commitments and contingencies
Member's equity 0 663,049
Retained earnings (4,537) 0
Total shareholders' equity attributable to WaterBridge Infrastructure LLC 602,306 0
Noncontrolling interest 1,245,303 0
Total shareholders and members equity 1,847,609  
Total member's equity   663,049
Total liabilities and equity 3,700,020 1,350,587
Class A Shares    
Non-current liabilities:    
Common Stock 606,843 0
Class B Shares    
Non-current liabilities:    
Common Stock 0 0
WBEF    
Current assets:    
Cash and cash equivalents   47,887
Prepaid expenses and other current assets   7,745
Total current assets   125,637
Non-current assets:    
Property, plant and equipment, net   1,226,921
Goodwill   169,396
Intangible assets, net   45,331
Other assets   21,991
Total non-current assets   1,463,639
Total assets   1,589,276
Current liabilities:    
Accrued liabilities   31,583
Current portion of long-term debt   22,585
Contingent consideration   4,800
Other current liabilities   273
Total current liabilities   75,522
Non-current liabilities:    
Long-term debt, net of debt issuance costs   1,101,321
Other long-term liabilities   16,456
Total non-current liabilities   1,117,777
Total liabilities   1,193,299
Commitments and contingencies  
Member's equity   8,254
Total liabilities and equity   1,589,276
WBEF | Redeemable Series A-1 Preferred Unit    
Non-current liabilities:    
Redeemable Noncontrolling Interest (Series A-1 Preferred Units of WaterBridge Holdings LLC), $1,000 face value per unit, no units issued and outstanding as of December 31, 2024   0
WBEF | Redeemable Series A Preferred Units    
Non-current liabilities:    
Redeemable Preferred Units   292,723
WBEF | Redeemable Series B Preferred Units    
Non-current liabilities:    
Redeemable Preferred Units   95,000
Related Party    
Current assets:    
Accounts receivable, net 30,469 50,025
Current liabilities:    
Accounts payable 5,851 13,721
Related Party | WBEF    
Current assets:    
Accounts receivable, net   8,679
Current liabilities:    
Accounts payable   6,343
Nonrelated Party    
Current assets:    
Accounts receivable, net 161,645 49,472
Current liabilities:    
Accounts payable $ 38,732 16,899
Nonrelated Party | WBEF    
Current assets:    
Accounts receivable, net   61,326
Current liabilities:    
Accounts payable   $ 9,938