# FLASHOUT 3

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

- Steam appid: 1761870
- Developer: Jujubee S.A.
- Publisher: Salient Games
- Released: 2022 · Genre: Action · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $266 to $399 per month (mid $332)
- Opportunity score: $698/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.8k · Est. lifetime net revenue: $8.8k
- Review sentiment: 44% positive across 153 reviews (55 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 3.5 years
- Studio active elsewhere (5 titles tracked), so this one may welcome a partner
- Last build shipped 3.5 years ago
- 64% of reviews come from key activations (excluded from revenue estimates)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $603 |
| After VAT / sales tax (-13% blended) | $525 |
| After refunds (-9.5% median) | $475 |
| Net to developer (after Steam 30%) | $332 |

## Monthly review counts, oldest to newest (21 months)

21, 1, 3, 1, 1, 1, 0, 1, 0, 1, 1, 3, 0, 0, 2, 2, 1, 1, 1, 1, 10

## Estimated acquisition range

$8.0k to $15.9k (2-4x the trailing net annuity of $4.0k/year). Same error range applies.

## Markets by review language

- brazilian: 6%
- french: 8%
- german: 2%
- english: 57%
- russian: 14%
- spanish: 4%
- japanese: 2%
- schinese: 8%

## 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/1761870
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.