# Pro Strategy Football 2024

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

- Steam appid: 2459100
- Developer: Kerry Batts
- Publisher: Pro Strategy Games
- Released: 2023 · Genre: Indie · List price: $19.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $216 to $324 per month (mid $270)
- Opportunity score: $648/month at x2.40 dormancy multiplier
- Est. lifetime owners: 1.5k · Est. lifetime net revenue: $7.3k
- Review sentiment: 80% positive across 51 reviews (46 from Steam purchases)
- Review velocity: 2.2 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 2.9 years
- Studio quiet across its whole catalog
- Last build shipped 35 months ago
- Store page localized in only 1 language(s)
- No Steam discount in 2.1 years (deepest tracked: -25%)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $490 |
| After VAT / sales tax (-13% blended) | $426 |
| After refunds (-9.5% median) | $386 |
| Net to developer (after Steam 30%) | $270 |

## Monthly review counts, oldest to newest (10 months)

22, 6, 4, 2, 3, 2, 3, 3, 1, 1

## Missed seasonal-sale revenue (modeled)

Skipped 3 Steam seasonal sale window(s) in the last 10 months. Running a -50% discount in those windows is modeled at +$498 net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Estimated acquisition range

$6.5k to $13.0k (2-4x the trailing net annuity of $3.2k/year). Same error range applies.

## Markets by review language

- french: 7% (game NOT localized in this language)
- english: 93%

## 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/2459100
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.