# Witchroid Vania: A Magical Girl’s Fantastical Adventures

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

- Steam appid: 2615430
- Developer: Turkey Games
- Publisher: Waku Waku Games
- Released: 2025 · Genre: Action · List price: $11.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $214 to $322 per month (mid $268)
- Opportunity score: $362/month at x1.35 dormancy multiplier
- Est. lifetime owners: 2.8k · Est. lifetime net revenue: $11.1k
- Review sentiment: 92% positive across 86 reviews (86 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 15 months
- Studio quiet across its whole catalog
- Last build shipped 15 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $487 |
| After VAT / sales tax (-13% blended) | $423 |
| After refunds (-9.5% median) | $383 |
| Net to developer (after Steam 30%) | $268 |

## Monthly review counts, oldest to newest (15 months)

28, 11, 5, 2, 5, 5, 7, 3, 2, 3, 4, 3, 1, 4, 1

## Estimated acquisition range

$6.4k to $12.9k (2-4x the trailing net annuity of $3.2k/year). Same error range applies.

## Markets by review language

- english: 33%
- koreana: 1% (game NOT localized in this language)
- japanese: 55%
- schinese: 10%

## 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/2615430
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.