# F1® 25

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

- Steam appid: 3059520
- Developer: Codemasters
- Publisher: Electronic Arts
- Released: 2025 · Genre: Racing · List price: $49.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $419.7k to $629.6k per month (mid $524.7k)
- Opportunity score: $524.7k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 781.7k · Est. lifetime net revenue: $13.1M
- Review sentiment: 87% positive across 28332 reviews (24427 from Steam purchases)
- Review velocity: 1252.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 1 months ago
- Studio active elsewhere (6 titles tracked), so this one may welcome a partner
- Last build shipped 1 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $952.5k |
| After VAT / sales tax (-13% blended) | $828.6k |
| After refunds (-9.5% median) | $749.9k |
| Net to developer (after Steam 30%) | $524.7k |

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

1689, 2047, 1778, 1053, 1291, 1280, 3348, 3312, 1514, 1480, 1870, 947, 945, 1438, 832

## Markets by review language

- german: 10%
- english: 50%
- spanish: 6%
- japanese: 0%
- schinese: 10%
- french: 5%
- koreana: 5% (game NOT localized in this language)
- russian: 4% (game NOT localized in this language)
- brazilian: 9%

## 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/3059520
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.