# Toree's Panic Pack

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

- Steam appid: 3089290
- Developer: Kalliros
- Publisher: Siactro
- Released: 2024 · Genre: Action · List price: $0.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $15 to $23 per month (mid $19)
- Opportunity score: $37/month at x1.90 dormancy multiplier
- Est. lifetime owners: 4.1k · Est. lifetime net revenue: $1.2k
- Review sentiment: 57% positive across 134 reviews (129 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 2.1 years
- Studio quiet across its whole catalog
- Last build shipped 25 months ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $35 |
| After VAT / sales tax (-13% blended) | $30 |
| After refunds (-9.5% median) | $28 |
| Net to developer (after Steam 30%) | $19 |

## Monthly review counts, oldest to newest (23 months)

41, 13, 8, 4, 3, 7, 3, 4, 3, 4, 3, 3, 4, 6, 1, 5, 1, 2, 1, 4, 6, 2, 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/3089290
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.