2020

2021

2022

2023

2024

2025

2026

2027

Cost of Sales

$8911

$9800

$10,136

$10,895

$12,244

$13,685

$15,278

$17,038

% of Rev

40%

35%

30%

28%

28%

28%

28%

28%

Research Development

$3342

$4200

$5068

$5836

$6559

$7331

$8185

$9128

% of Rev

15%

15%

15%

15%

15%

15%

15%

15%

SG&A

$8911

$9800

$11,150

$11,673

$13,119

$14,662

$16,369

$18,255

% of Rev

40%

35%

33%

30%

30%

30%

30%

30%