# KAMiBAKO - Mythology of Cube -

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

- Steam appid: 2081340
- Developer: GRAVITY GAME ARISE
- Publisher: GRAVITY
- Released: 2025 · Genre: RPG · List price: $29.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.6k to $2.4k per month (mid $2.0k)
- Opportunity score: $2.7k/month at x1.35 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $11.9k
- Review sentiment: 63% positive across 43 reviews (37 from Steam purchases)
- Review velocity: 8.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 19 months
- Last build shipped 11 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $3.7k |
| After VAT / sales tax (-13% blended) | $3.2k |
| After refunds (-9.5% median) | $2.9k |
| Net to developer (after Steam 30%) | $2.0k |

## Monthly review counts, oldest to newest (5 months)

26, 10, 3, 1, 0

## Estimated acquisition range

$48.3k to $96.5k (2-4x the trailing net annuity of $24.1k/year). Same error range applies.

## Markets by review language

- english: 41%
- koreana: 15%
- japanese: 21%
- schinese: 24%

## 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/2081340
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.