KISTNER FOUNDATION INC RED GATE FARM (EIN 043508318) - Form 990 Financial Analysis & Trantor Score

🔒

Financial Vulnerability Assessment (Tuckman-Chang)

4 risk indicators measuring financial stability and operational resilience

Sign in with your work email to view Tuckman-Chang indicators

Financial Trends

Organization Details

Formation Year

2001

Legal Domicile

Principal Officer

BENJAMIN S MURRAY

Phone

4136259503

Tax Period

2025-01-01 to 2025-12-31

KISTNER FOUNDATION INC RED GATE FARM, founded in 2001, is a small nonprofit in the Youth Development sector that reported $980K in total revenue in fiscal year 2025. Revenue surged 65% from the prior year, signaling strong growth momentum. The organization ran a surplus of $274K, a strong 28% operating margin.

Mission

TO GROW CHILDREN WHO ARE CONFIDENT, HARD-WORKING AND KIND

🔒

Trantor Score

Financial Health Score (300–850) · Liquidity · Solvency · Sustainability · Efficiency

Sign in to view Trantor Score and financial metrics

Liquidity (40%) • Solvency (30%) • Sustainability (20%) • Efficiency (10%)

Financial Overview (2025)

Revenue Breakdown

Contributions & Grants $680,752

Program Service Revenue $305,263

Investment Income $-5,714

Other Revenue $0

TOTAL REVENUE $980,301

Expense Breakdown

Grants Paid $0

Salaries & Benefits $383,259

Fundraising Expenses $65,154

Program Expenses $555,574

Other Expenses $323,175

TOTAL EXPENSES $706,434

Year-over-Year Comparison

	2025	2024	Change
Revenue	$980,301	$595,185	+0.6%
Expenses	$706,434	$680,307	+0.0%
Net Income	$273,867	$-85,122	-4.2%

Key Indicators

✗ Grants to Organizations ✗ Grants to Individuals ✗ Lobbying ✗ Political Activity ✗ Foreign Activities ✗ Donor Advised Fund ✓ Schedule B Required

🔒

Financial Health Indicators

Comprehensive financial analysis: Altman Z-Score, liquidity, solvency, sustainability, efficiency, and growth metrics

Financial Distress Indicator

Liquidity & Cash Position

Sign in to view all financial metrics

Altman Z-Score • Liquidity Ratios • Solvency Analysis • Growth Indicators • Efficiency Metrics

Governance

Voting Members

Independent Members

Employees

Volunteers

Governance Policies

✓ Conflict of Interest Policy

✓ Whistleblower Policy

✓ Document Retention Policy

Special Practices & Reported Activities

✗ Operated a School

✗ Operated a Hospital

✗ Provided First Class Travel

⚠ Reported Conflict of Interest

✗ Reported Asset Diversion

✗ Excess Benefit Transaction

✗ Made Political Expenditures

✗ Engaged in Lobbying

✗ Operated Donor Advised Fund

✗ Maintained Art Collections

✗ Filed Form 720

Compensation of Officers, Directors & Key Employees

Total Officers

$90,270

Total Directors

$90,270

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
BENJAMIN S MURRAY	PRESIDENT	40.00	Officer Director	$70,000	$20,270	$90,270
BEN MARKENS	CHAIR	1.00	Officer Director	$0	$0	$0
CRAIG RUBERTI	TREASURER	1.00	Officer Director	$0	$0	$0
LYNN DOLE	CLERK	1.00	Officer Director	$0	$0	$0
MANFRED GABRIEL	DIRECTOR	1.00	Director	$0	$0	$0
EDWIN MURRAY	TREASURER PAST	1.00	Officer Director	$0	$0	$0
MOREY PHIPPEN	DIRECTOR PAST	1.00	Director	$0	$0	$0
TALIA MILLER	DIRECTOR PAST	1.00	Director	$0	$0	$0

Note: Compensation data is self-reported by the organization on their Form 990. "Reportable Comp" includes salary, bonuses, and other reportable compensation from the organization and related organizations. "Other Comp" includes benefits, deferred compensation, and non-taxable benefits.

Historical Data

Year	Revenue	Expenses	Assets	Net Income
2025	$980,301	$706,434	$5,954,764	$273,867
2024	No data	No data	No data	No data
2023	$885,556	$669,839	$6,462,328	$215,717
2022	$3,721,554	$418,779	$5,494,684	$3,302,775
2021	$2,192,968	$360,539	$2,209,686	$1,832,429
2020	$313,331	$187,205	$349,930	$126,126
2019	$311,114	$264,931	$195,107	$46,183

KISTNER FOUNDATION INC RED GATE FARM