# HAINYA WORLD

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

- Steam appid: 1299030
- Developer: NETWORKGO
- Released: 2023 · Genre: Action · List price: $14.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $199 to $299 per month (mid $249)
- Opportunity score: $249/month at x1.00 dormancy multiplier
- Est. lifetime owners: 2.3k · Est. lifetime net revenue: $8.6k
- Review sentiment: 81% positive across 101 reviews (72 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 11 months ago
- Last build shipped 10 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $452 |
| After VAT / sales tax (-13% blended) | $394 |
| After refunds (-9.5% median) | $356 |
| Net to developer (after Steam 30%) | $249 |

## Monthly review counts, oldest to newest (22 months)

0, 23, 5, 7, 4, 2, 3, 2, 1, 1, 1, 0, 1, 1, 4, 4, 7, 1, 3, 1, 1, 3

## 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/1299030
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.