SPIN OFF PUBLIC MEDIA INC (EIN 464929867) - 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

2014

Principal Officer

ALAN HOFF

Phone

4107048938

Tax Period

2022-07-01 to 2023-06-30

SPIN OFF PUBLIC MEDIA INC, founded in 2014, is a micro nonprofit that reported $5K in total revenue in fiscal year 2022. Revenue fell 100% from the prior year — a significant decline worth monitoring. Expenses of $114K exceeded revenue, resulting in a 2318% operating deficit.

Mission

TO SUPPORT WTMD, A PUBLIC RADIO STATION AND CLOSE THE STATION'S FORMER HOLDING COMPANY

🔒

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 (2022)

Revenue Breakdown

Contributions & Grants $0

Program Service Revenue $0

Investment Income $4,717

Other Revenue $0

TOTAL REVENUE $4,717

Expense Breakdown

Grants Paid $0

Salaries & Benefits $0

Fundraising Expenses $0

Program Expenses $86,250

Other Expenses $114,043

TOTAL EXPENSES $114,043

Year-over-Year Comparison

	2022	2021	Change
Revenue	$4,717	$1,032,118	-1.0%
Expenses	$114,043	$1,420,693	-0.9%
Net Income	$-109,326	$-388,575	-0.7%

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

N/A

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
ALAN HOFF	PRESIDENT	2.00	Officer Director	$0	$0	$0
PETER WAXTER	TREASURER	1.00	Officer Director	$0	$0	$0
RICHARD BARNSTEIN	SECRETARY	1.00	Officer Director	$0	$0	$0
JT THOMAS	DIRECTOR	1.00	Director	$0	$0	$0
JAMES BOND	DIRECTOR	1.00	Director	$0	$0	$0
MIKE PIZZITOLA	DIRECTOR	1.00	Director	$0	$0	$0
BAILY SUSIC	DIRECTOR	1.00	Director	$0	$0	$0
TONI FUNG	DIRECTOR	1.00	Director	$0	$0	$0
SHAWN MCMAHON	DIRECTOR	1.00	Director	$0	$0	$0
MILTON DUGGER	DIRECTOR	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
2023	$4,717	$114,043	No data	$-109,326
2022	$1,032,118	$1,420,693	$312,862	$-388,575
2021	$1,772,101	$1,539,015	$1,208,629	$233,086
2020	$1,748,055	$1,747,721	$758,450	$334
2019	$1,928,086	$2,079,567	$533,919	$-151,481
2018	$2,059,896	$1,955,191	$682,464	$104,705

SPIN OFF PUBLIC MEDIA INC