# Trash Panda

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

- Steam appid: 1669320
- Developer: Jason Leaver
- Publisher: JLeaver Presentations
- Released: 2023 · Genre: Casual · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $149 to $224 per month (mid $187)
- Opportunity score: $355/month at x1.90 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $2.9k
- Review sentiment: 68% positive across 40 reviews (36 from Steam purchases)
- Review velocity: 3.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 2.2 years
- Studio quiet across its whole catalog
- Last build shipped 27 months ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $339 |
| After VAT / sales tax (-13% blended) | $295 |
| After refunds (-9.5% median) | $267 |
| Net to developer (after Steam 30%) | $187 |

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

17, 4, 5, 4, 2, 2, 1

## Estimated acquisition range

$4.5k to $9.0k (2-4x the trailing net annuity of $2.2k/year). Same error range applies.

## Markets by review language

- english: 97%
- schinese: 3% (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/1669320
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.