# Ultimate Protector

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

- Steam appid: 2123120
- Developer: Dongguan Liuli Game Technology Co.,Ltd
- Released: 2022 · Genre: Casual · List price: $2.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $104 to $157 per month (mid $130)
- Opportunity score: $274/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.4k · Est. lifetime net revenue: $1.0k
- Review sentiment: 89% positive across 63 reviews (44 from Steam purchases)
- Review velocity: 7.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 3.2 years
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 3.2 years ago
- Store page localized in only 2 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $237 |
| After VAT / sales tax (-13% blended) | $206 |
| After refunds (-9.5% median) | $186 |
| Net to developer (after Steam 30%) | $130 |

## Monthly review counts, oldest to newest (9 months)

5, 8, 1, 0, 4, 18, 11, 7, 2

## 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/2123120
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.