# SuperPantsu Tentikun

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

- Steam appid: 2345770
- Developer: Jakai
- Released: 2023 · Genre: Action · List price: $5.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $70 to $105 per month (mid $87)
- Opportunity score: $166/month at x1.90 dormancy multiplier
- Est. lifetime owners: 6.7k · Est. lifetime net revenue: $10.0k
- Review sentiment: 79% positive across 217 reviews (210 from Steam purchases)
- Review velocity: 2.3 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 2.7 years
- Studio quiet across its whole catalog
- Last build shipped 33 months ago
- Last discounted 1 months ago, 4 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $158 |
| After VAT / sales tax (-13% blended) | $138 |
| After refunds (-9.5% median) | $125 |
| Net to developer (after Steam 30%) | $87 |

## Monthly review counts, oldest to newest (24 months)

13, 6, 11, 8, 10, 5, 7, 2, 4, 4, 4, 1, 2, 4, 2, 1, 3, 1, 3, 5, 1, 0, 3, 2

## Missed seasonal-sale revenue (modeled)

Skipped 10 Steam seasonal sale window(s) in the last 24 months. Running a -50% discount in those windows is modeled at +$635 net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## 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/2345770
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.