# Rewrite - DYH

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

- Steam appid: 1370640
- Developer: DYH
- Publisher: WinCode
- Released: 2020 · Genre: Casual · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $150 to $225 per month (mid $188)
- Opportunity score: $301/month at x1.60 dormancy multiplier
- Est. lifetime owners: 810 · Est. lifetime net revenue: $1.7k
- Review sentiment: 100% positive across 27 reviews (27 from Steam purchases)
- Review velocity: 3.5 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 4.3 years
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 11 months ago
- Store page localized in only 1 language(s)
- Last discounted 1 months ago, 5 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $341 |
| After VAT / sales tax (-13% blended) | $297 |
| After refunds (-9.5% median) | $269 |
| Net to developer (after Steam 30%) | $188 |

## Monthly review counts, oldest to newest (7 months)

5, 1, 4, 3, 8, 4, 1

## Missed seasonal-sale revenue (modeled)

Skipped 2 Steam seasonal sale window(s) in the last 7 months. Running a -50% discount in those windows is modeled at +$242 net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Estimated acquisition range

$4.5k to $9.0k (2-4x the trailing net annuity of $2.3k/year). Same error range applies.

## Markets by review language

- english: 100%

## 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/1370640
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.