# Dungeon Warriors

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

- Steam appid: 1635800
- Developer: FireStone Studio
- Released: 2021 · Genre: Action · List price: $5.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $124 to $187 per month (mid $156)
- Opportunity score: $327/month at x2.10 dormancy multiplier
- Est. lifetime owners: 800 · Est. lifetime net revenue: $1.2k
- Review sentiment: 50% positive across 26 reviews (25 from Steam purchases)
- Review velocity: 4.2 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 4.9 years ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $282 |
| After VAT / sales tax (-13% blended) | $246 |
| After refunds (-9.5% median) | $222 |
| Net to developer (after Steam 30%) | $156 |

## Monthly review counts, oldest to newest (6 months)

20, 1, 1, 1, 1, 1

## Missed seasonal-sale revenue (modeled)

Skipped 3 Steam seasonal sale window(s) in the last 6 months. Running a -50% discount in those windows is modeled at +$56 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

$3.7k to $7.5k (2-4x the trailing net annuity of $1.9k/year). Same error range applies.

## Markets by review language

- french: 8%
- german: 4%
- english: 12%
- schinese: 75%

## 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/1635800
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.