# Geolosys

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

- Steam appid: 2206570
- Developer: SUJIKO Media Group
- Released: 2022 · Genre: Indie · List price: $5.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $159 to $239 per month (mid $199)
- Opportunity score: $418/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.5k · Est. lifetime net revenue: $2.2k
- Review sentiment: 83% positive across 52 reviews (46 from Steam purchases)
- Review velocity: 5.3 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 3.8 years 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 | $362 |
| After VAT / sales tax (-13% blended) | $315 |
| After refunds (-9.5% median) | $285 |
| Net to developer (after Steam 30%) | $199 |

## Monthly review counts, oldest to newest (12 months)

13, 0, 0, 0, 1, 5, 1, 0, 1, 1, 29, 0

## Estimated acquisition range

$4.8k to $9.6k (2-4x the trailing net annuity of $2.4k/year). Same error range applies.

## Markets by review language

- japanese: 2%
- english: 67%
- koreana: 2%
- russian: 26%
- spanish: 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/2206570
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.