# to a T

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

- Steam appid: 1875320
- Developer: uvula LLC
- Publisher: Annapurna Interactive
- Released: 2025 · Genre: Adventure · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $782 to $1.2k per month (mid $978)
- Opportunity score: $1.3k/month at x1.35 dormancy multiplier
- Est. lifetime owners: 7.2k · Est. lifetime net revenue: $48.0k
- Review sentiment: 86% positive across 262 reviews (224 from Steam purchases)
- Review velocity: 5.8 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 14 months
- Studio quiet across its whole catalog
- Last build shipped 14 months ago
- Last discounted 1 months ago, 9 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.8k |
| After VAT / sales tax (-13% blended) | $1.5k |
| After refunds (-9.5% median) | $1.4k |
| Net to developer (after Steam 30%) | $978 |

## Monthly review counts, oldest to newest (15 months)

79, 48, 10, 9, 7, 5, 9, 17, 8, 5, 5, 7, 3, 5, 10

## Missed seasonal-sale revenue (modeled)

Skipped 2 Steam seasonal sale window(s) in the last 15 months. Running a -50% discount in those windows is modeled at +$4.9k 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

$23.5k to $46.9k (2-4x the trailing net annuity of $11.7k/year). Same error range applies.

## Markets by review language

- german: 0%
- spanish: 2%
- japanese: 4%
- brazilian: 1%
- french: 1%
- english: 85%
- koreana: 3%
- russian: 0% (game NOT localized in this language)
- schinese: 4%

## 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/1875320
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.