# Powerful Courses

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

- Steam appid: 2092330
- Developer: Serhii Khramov
- Publisher: General Script Studio
- Released: 2023 · Genre: Casual · List price: $14.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $610 to $916 per month (mid $763)
- Opportunity score: $992/month at x1.30 dormancy multiplier
- Est. lifetime owners: 1.6k · Est. lifetime net revenue: $5.9k
- Review sentiment: 98% positive across 51 reviews (49 from Steam purchases)
- Review velocity: 8.2 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 5 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 34 months ago
- Store page localized in only 2 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.4k |
| After VAT / sales tax (-13% blended) | $1.2k |
| After refunds (-9.5% median) | $1.1k |
| Net to developer (after Steam 30%) | $763 |

## Monthly review counts, oldest to newest (6 months)

45, 0, 1, 1, 1, 1

## Estimated acquisition range

$18.3k to $36.6k (2-4x the trailing net annuity of $9.2k/year). Same error range applies.

## Markets by review language

- german: 3% (game NOT localized in this language)
- english: 97%

## 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/2092330
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.