| 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 |