# VOIN

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

- Steam appid: 2464530
- Developer: Nikita Sozidar
- Publisher: tinyBuild
- Released: 2024 · Genre: Action · List price: $19.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $13.3k to $20.0k per month (mid $16.7k)
- Opportunity score: $16.7k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 102.5k · Est. lifetime net revenue: $598.8k
- Review sentiment: 94% positive across 3614 reviews (3202 from Steam purchases)
- Review velocity: 114.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Last build shipped 2 months ago
- Last discounted 0 months ago, 10 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $30.2k |
| After VAT / sales tax (-13% blended) | $26.3k |
| After refunds (-9.5% median) | $23.8k |
| Net to developer (after Steam 30%) | $16.7k |

## Monthly review counts, oldest to newest (20 months)

299, 78, 55, 83, 87, 75, 71, 76, 42, 57, 703, 384, 334, 185, 76, 107, 48, 46, 294, 113

## Missed seasonal-sale revenue (modeled)

Skipped 3 Steam seasonal sale window(s) in the last 20 months. Running a -50% discount in those windows is modeled at +$55.1k net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Markets by review language

- english: 66%
- russian: 15%
- spanish: 1%
- japanese: 1%
- german: 4%
- koreana: 1%
- schinese: 7%
- brazilian: 2%
- french: 2%

## 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/2464530
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.