Ellies Rainy Day Fund Inc (EIN 454532113) - 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

2013

Legal Domicile

Phone

9376576878

Tax Period

2025-01-01 to 2025-12-31

Ellies Rainy Day Fund Inc, founded in 2013, is a small nonprofit in the Animal-Related sector that reported $377K in total revenue in fiscal year 2025. Revenue surged 22% from the prior year, signaling strong growth momentum. The organization ran a surplus of $96K, a strong 25% operating margin.

Mission

To protect the love shared between Miami Valley (OH) families and their pets by funding emergency and specialty veterinary care.

🔒

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 $275,820

Program Service Revenue $0

Investment Income $75,303

Other Revenue $25,679

TOTAL REVENUE $376,802

Expense Breakdown

Grants Paid $235,307

Salaries & Benefits $0

Fundraising Expenses $446

Program Expenses $237,650

Other Expenses $45,511

TOTAL EXPENSES $280,818

Year-over-Year Comparison

	2025	2024	Change
Revenue	$376,802	$308,851	+0.2%
Expenses	$280,818	$281,241	0.0%
Net Income	$95,984	$27,610	+2.5%

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

N/A

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

Total Directors

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Susan Wagner	Vice President	2.00	Officer Director	$0	$0	$0
Ashley Wiese	Secretary	3.00	Officer Director	$0	$0	$0
Arthur Helmstetter	President	2.00	Officer Director	$0	$0	$0
Juliann Burnell	Executive Director	30.00	Officer Director	$0	$0	$0
Paul Moyer	Treasurer	2.00	Officer Director	$0	$0	$0
Ann Crichton	Board Member	1.00	Director	$0	$0	$0
Kevin Przybylski	Board Member	2.00	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	$376,802	$280,818	$589,053	$95,984
2024	No data	No data	No data	No data
2023	$251,262	$264,956	$497,516	$-13,694
2022	$264,381	$221,169	$493,058	$43,212
2021	$192,807	$106,892	$485,428	$85,915
2020	$159,911	$141,094	$385,668	$18,817
2019	$356,180	$134,964	$350,743	$221,216

Ellies Rainy Day Fund Inc