# F-Rank hero story

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

- Steam appid: 1768270
- Developer: Funny game studio
- Released: 2022 · Genre: Action · List price: $10.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $164 to $247 per month (mid $206)
- Opportunity score: $432/month at x2.10 dormancy multiplier
- Est. lifetime owners: 2.3k · Est. lifetime net revenue: $6.2k
- Review sentiment: 89% positive across 73 reviews (71 from Steam purchases)
- Review velocity: 3.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 4.2 years
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 4.2 years ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $373 |
| After VAT / sales tax (-13% blended) | $325 |
| After refunds (-9.5% median) | $294 |
| Net to developer (after Steam 30%) | $206 |

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

54, 13, 1, 1, 1, 1, 1

## Estimated acquisition range

$4.9k to $9.9k (2-4x the trailing net annuity of $2.5k/year). Same error range applies.

## Markets by review language

- english: 38%
- koreana: 45%
- russian: 1%
- spanish: 1%
- japanese: 7%
- schinese: 1%
- french: 3%
- german: 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/1768270
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.