# The Knight Girl And Dungeons

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

- Steam appid: 2651460
- Developer: こねこぼくし
- Publisher: Playmeow
- Released: 2024 · Genre: RPG · List price: $11.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $280 to $421 per month (mid $351)
- Opportunity score: $456/month at x1.30 dormancy multiplier
- Est. lifetime owners: 12.6k · Est. lifetime net revenue: $44.1k
- Review sentiment: 69% positive across 423 reviews (393 from Steam purchases)
- Review velocity: 4.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 6 months ago
- Last build shipped 21 months ago
- Store page localized in only 3 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $636 |
| After VAT / sales tax (-13% blended) | $554 |
| After refunds (-9.5% median) | $501 |
| Net to developer (after Steam 30%) | $351 |

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

234, 24, 32, 20, 18, 7, 6, 9, 4, 9, 4, 15, 6, 8, 3, 8, 5, 1, 6, 1

## Estimated acquisition range

$8.4k to $16.8k (2-4x the trailing net annuity of $4.2k/year). Same error range applies.

## Markets by review language

- french: 1% (game NOT localized in this language)
- german: 0% (game NOT localized in this language)
- russian: 5% (game NOT localized in this language)
- brazilian: 2% (game NOT localized in this language)
- english: 34%
- koreana: 6% (game NOT localized in this language)
- spanish: 3% (game NOT localized in this language)
- japanese: 6%
- schinese: 43% (game NOT localized in this language)

Localization gap: 61% of measured reviews are written in languages the game does not support (top: schinese). 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/2651460
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.