# Ultimate Scroll

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

- Steam appid: 2483760
- Developer: Dragon Flame
- Released: 2024 · Genre: Casual · List price: $6.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $384 to $576 per month (mid $480)
- Opportunity score: $792/month at x1.65 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $2.4k
- Review sentiment: 92% positive across 52 reviews (36 from Steam purchases)
- Review velocity: 9.4 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 14 months
- Studio quiet across its whole catalog
- Last build shipped 27 months ago
- Store page localized in only 2 language(s)
- Last discounted 1 months ago, 10 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $872 |
| After VAT / sales tax (-13% blended) | $758 |
| After refunds (-9.5% median) | $686 |
| Net to developer (after Steam 30%) | $480 |

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

45, 0, 1, 0, 1

## Estimated acquisition range

$11.5k to $23.0k (2-4x the trailing net annuity of $5.8k/year). Same error range applies.

## Markets by review language

- japanese: 3% (game NOT localized in this language)
- schinese: 97%

## 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/2483760
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.