# Frogun Encore

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

- Steam appid: 2312160
- Developer: Molegato
- Publisher: Top Hat Studios, Inc.
- Released: 2024 · Genre: Action · List price: $12.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $152 to $228 per month (mid $190)
- Opportunity score: $247/month at x1.30 dormancy multiplier
- Est. lifetime owners: 3.4k · Est. lifetime net revenue: $12.9k
- Review sentiment: 88% positive across 136 reviews (106 from Steam purchases)
- Review velocity: 2.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 11 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 25 months ago
- Store page localized in only 3 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $345 |
| After VAT / sales tax (-13% blended) | $300 |
| After refunds (-9.5% median) | $271 |
| Net to developer (after Steam 30%) | $190 |

## Monthly review counts, oldest to newest (22 months)

29, 29, 5, 2, 2, 2, 3, 4, 5, 2, 3, 3, 0, 2, 0, 0, 3, 1, 2, 2, 4, 0

## 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/2312160
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.