PHARMACY OF GRACE INC

🔒

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

2018

Legal Domicile

Principal Officer

John Yost

Phone

9139538260

Tax Period

2023-01-01 to 2023-12-31

PHARMACY OF GRACE INC, founded in 2018, is a small nonprofit that reported $839K in total revenue in fiscal year 2023. Revenue grew 13% year-over-year, indicating healthy expansion. The organization ran a surplus of $165K, a strong 20% operating margin.

Mission

The mission of Pharmacy of Grace is to improve access to prescription medication for uninsured and underinsured individuals and to increase the number of prescription medications available to vulnerable populations in Kansas.

Program Service Accomplishments

Program 1

Expenses: $544,167 Revenue: $0

Since July 2022 POG has served patients whose primary language is not English including: Arabic, Burmese, Dari, Spanish, Kinyarwanda, Kirundi, Nepali, Pashto, and Swahili. Patients come from many...

Since July 2022 POG has served patients whose primary language is not English including: Arabic, Burmese, Dari, Spanish, Kinyarwanda, Kirundi, Nepali, Pashto, and Swahili. Patients come from many countries with 26% of the population speaking a second language and 13.5% speaking English less than "very well". POG offers Propio Interpretation Services for consultation in the patients' language of choice, which provides linguistic and culturally responsive services. Recently we have added prescription labels in 100 different languages which helps improve adherence. POG is partnering with Mercy and Truth Medical Missions as their 340B contract pharmacy. The program allows the 340B qualified clinics to purchase prescription drugs for deeply discounted prices to support patient care. One continuing accomplishment is the continued growth in daily volume. Because we know the growth will continue we recently added our next continuous improvement initiative, a pharmacy robot. The ScriptPro CRS 225 pharmacy robot accurately fills 150 prescriptions an hour or 1200 prescriptions in one workday increasing the speed of prescription fulfilment. The pharmacy robot separates and manages multiple inventories with perfect accuracy. The pharmacy robot will have a major impact on our current staff. The efficiency, accuracy, and capacity provided by the robot allows Pharmacy of Grace to meet todays and future demand. Since opening to the end of 2023, POG has fulfilled 9,745 prescriptions to 1,366 patients and had 12,577 patient encounters.

🔒

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 (2023)

Revenue Breakdown

Contributions & Grants $1,120,078

Program Service Revenue $0

Investment Income $11

Other Revenue $-280,630

TOTAL REVENUE $839,459

Expense Breakdown

Grants Paid $0

Salaries & Benefits $501,334

Fundraising Expenses $72,047

Program Expenses $544,167

Other Expenses $173,242

TOTAL EXPENSES $674,576

Year-over-Year Comparison

	2023	2022	Change
Revenue	$839,459	$745,006	+0.1%
Expenses	$674,576	$386,307	+0.7%
Net Income	$164,883	$358,699	-0.5%

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

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

$186,902

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Mike Fink	Pharmacist in Charge	40	Key Emp Highest	$153,939	$32,963	$186,902
John Yost	Board Chair	40	Officer Director	$0	$0	$0
Elizabeth Sutherlin	Treasurer	40	Officer Director	$0	$0	$0
Sara Yost	Secretary	5	Officer Director	$0	$0	$0
Michael Dunaway	Director	5	Director	$0	$0	$0
Troy Ross	Director	5	Director	$0	$0	$0
Janelle Ruisinger	Director	5	Director	$0	$0	$0
Jason Gant	Director	5	Director	$0	$0	$0
DJ Kim	Director	5	Director	$0	$0	$0
Ryan Matthews	Director	10	Director	$0	$0	$0
Mary Jane Muchow	Director	5	Director	$0	$0	$0
Carlos Salazar	Director	5	Director	$0	$0	$0
Brenda Chumley	Director	5	Director	$0	$0	$0
Mary Jane Muchow	Director	5	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
2024	No data	No data	No data	No data
2023	$839,459	$674,576	$974,701	$164,883
2022	$745,006	$386,307	$805,636	$358,699
2021	$245,181	$23,526	$243,293	$221,655