# Wizdom Academy

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

- Steam appid: 2668000
- Developer: Kipwak Studio
- Released: 2025 · Genre: Simulation · List price: $21.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $737 to $1.1k per month (mid $922)
- Opportunity score: $922/month at x1.00 dormancy multiplier
- Est. lifetime owners: 7.2k · Est. lifetime net revenue: $52.9k
- Review sentiment: 62% positive across 234 reviews (224 from Steam purchases)
- Review velocity: 5.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 0 months ago
- Last build shipped 0 months ago
- Last discounted 0 months ago, 8 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.7k |
| After VAT / sales tax (-13% blended) | $1.5k |
| After refunds (-9.5% median) | $1.3k |
| Net to developer (after Steam 30%) | $922 |

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

120, 27, 10, 8, 2, 9, 3, 2, 7, 1, 2, 6, 4, 1, 16

## Missed seasonal-sale revenue (modeled)

Skipped 2 Steam seasonal sale window(s) in the last 15 months. Running a -50% discount in those windows is modeled at +$3.1k 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

- french: 23%
- german: 8%
- english: 55%
- russian: 5%
- spanish: 2%
- japanese: 1%
- schinese: 4%
- koreana: 0%
- brazilian: 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/2668000
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.