# Cyberside Picnic

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

- Steam appid: 2446710
- Developer: Michael Luo
- Publisher: Cathode Radiator
- Released: 2023 · Genre: Action · List price: $2.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $221 to $331 per month (mid $276)
- Opportunity score: $579/month at x2.10 dormancy multiplier
- Est. lifetime owners: 1.9k · Est. lifetime net revenue: $1.4k
- Review sentiment: 94% positive across 64 reviews (59 from Steam purchases)
- Review velocity: 14.8 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio inactive: no public activity across 1 tracked titles
- Last build shipped 3.3 years ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $501 |
| After VAT / sales tax (-13% blended) | $436 |
| After refunds (-9.5% median) | $394 |
| Net to developer (after Steam 30%) | $276 |

## Monthly review counts, oldest to newest (5 months)

50, 23, 0, 0, 1

## Estimated acquisition range

$6.6k to $13.2k (2-4x the trailing net annuity of $3.3k/year). Same error range applies.

## Markets by review language

- english: 83% (game NOT localized in this language)
- russian: 17% (game NOT localized in this language)

Localization gap: 100% of measured reviews are written in languages the game does not support (top: english). Localizing is likely immediate market expansion.

## 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/2446710
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.