# Divine Dynamo Flamefrit

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

- Steam appid: 3068580
- Developer: INTI CREATES CO., LTD.
- Released: 2024 · Genre: Action · List price: $6.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $163 to $245 per month (mid $204)
- Opportunity score: $337/month at x1.65 dormancy multiplier
- Est. lifetime owners: 5.8k · Est. lifetime net revenue: $11.8k
- Review sentiment: 81% positive across 188 reviews (181 from Steam purchases)
- Review velocity: 4.0 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 20 months
- Studio active elsewhere (26 titles tracked), so this one may welcome a partner
- Last build shipped 20 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $371 |
| After VAT / sales tax (-13% blended) | $323 |
| After refunds (-9.5% median) | $292 |
| Net to developer (after Steam 30%) | $204 |

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

102, 11, 11, 4, 4, 3, 6, 3, 2, 1, 4, 3, 6, 3, 3, 2, 2, 6, 4, 7

## Estimated acquisition range

$4.9k to $9.8k (2-4x the trailing net annuity of $2.5k/year). Same error range applies.

## Markets by review language

- german: 1%
- english: 45%
- koreana: 10%
- spanish: 2%
- japanese: 25%
- schinese: 15%
- brazilian: 2% (game NOT localized in this language)
- french: 1%

## 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/3068580
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.