# BitVault

> ResidualPlay case file: an overlooked Steam game still earning residual revenue. Estimates carry a ±30-50% error range per title.

- Steam appid: 1245810
- Developer: Enigma Dragons LLC
- Released: 2020 · Genre: Indie · List price: $11.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $206 to $309 per month (mid $258)
- Opportunity score: $541/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.4k · Est. lifetime net revenue: $3.6k
- Review sentiment: 93% positive across 54 reviews (46 from Steam purchases)
- Review velocity: 4.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 6.5 years
- Studio quiet across its whole catalog
- Last build shipped 6.5 years ago
- Store page localized in only 1 language(s)

## Where a gross dollar goes (monthly, at current velocity)

| Stage | USD/month |
|---|---|
| Gross storefront sales | $468 |
| After VAT / sales tax (-13% blended) | $407 |
| After refunds (-9.5% median) | $368 |
| Net to developer (after Steam 30%) | $258 |

## Monthly review counts, oldest to newest (14 months)

2, 1, 1, 0, 21, 1, 0, 10, 11, 0, 8, 0, 0, 5

## Estimated acquisition range

$6.2k to $12.4k (2-4x the trailing net annuity of $3.1k/year). Same error range applies.

## Markets by review language

- english: 91%
- russian: 9% (game NOT localized in this language)

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier (Boxleiter method, 20-75x by year). Revenue uses an effective price (lifetime discounts and regional pricing) and nets out VAT (~13%), refunds (~9.5%) and Steam's 30% cut: roughly 55% of gross reaches the developer.

Source: https://residualplay.com/game/1245810
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.