# Angel Tear: Goddess Betrayed

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

- Steam appid: 2420640
- Developer: SYRUP many milk
- Publisher: Kagura Games
- Released: 2024 · Genre: Indie · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $234 to $351 per month (mid $292)
- Opportunity score: $555/month at x1.90 dormancy multiplier
- Est. lifetime owners: 3.1k · Est. lifetime net revenue: $18.1k
- Review sentiment: 87% positive across 126 reviews (97 from Steam purchases)
- Review velocity: 2.0 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio quiet across its whole catalog
- Last build shipped 25 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 | $530 |
| After VAT / sales tax (-13% blended) | $461 |
| After refunds (-9.5% median) | $418 |
| Net to developer (after Steam 30%) | $292 |

## Monthly review counts, oldest to newest (18 months)

53, 14, 1, 2, 3, 6, 3, 4, 2, 1, 0, 0, 1, 1, 3, 2, 2, 3

## Estimated acquisition range

$7.0k to $14.0k (2-4x the trailing net annuity of $3.5k/year). Same error range applies.

## Markets by review language

- koreana: 2% (game NOT localized in this language)
- russian: 2% (game NOT localized in this language)
- schinese: 76%
- english: 19%

## 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/2420640
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.