2020

2021

2022

2023

2024

2025

2026

2027

Revenue

$18,761

$22,516

$26,324

$30,050

$33,667

$37,672

$42,103

$47,003

Inc. %

24%

20%

17%

14%

12%

12%

12%

12%

Cost of Sales

$7504

$7881

$7897

$9015

$10,100

$11,302

$12,631

$14,101

% of Rev

40%

35%

30%

30%

30%

30%

30%

30%

Research Development

$2439

$2927

$3422

$3906

$4377

$4897

$5473

$6110

% of Rev

13%

13%

13%

13%

13%

13%

13%

13%

SG&A

$7504

$7881

$8687

$9015

$10,100

$11,302

$12,631

$14,101

% of Rev

40%

35%

33%

30%

30%

30%

30%

30%

EBIT

$1313

$3828

$6318

$8113

$9090

$10,172

$11,368

$12,691