# Rana Card

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

- Steam appid: 3177890
- Developer: VisionRana
- Publisher: IndieArk
- Released: 2025 · Genre: Casual · List price: $12.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $1.3k to $1.9k per month (mid $1.6k)
- Opportunity score: $1.6k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 37.5k · Est. lifetime net revenue: $163.4k
- Review sentiment: 89% positive across 1399 reviews (1172 from Steam purchases)
- Review velocity: 14.7 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Store page localized in only 2 language(s)
- 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 | $2.9k |
| After VAT / sales tax (-13% blended) | $2.5k |
| After refunds (-9.5% median) | $2.3k |
| Net to developer (after Steam 30%) | $1.6k |

## Monthly review counts, oldest to newest (11 months)

716, 98, 193, 57, 42, 17, 15, 12, 25, 13, 6

## Missed seasonal-sale revenue (modeled)

Skipped 1 Steam seasonal sale window(s) in the last 11 months. Running a -50% discount in those windows is modeled at +$10.5k 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

- japanese: 0% (game NOT localized in this language)
- schinese: 86%
- french: 0% (game NOT localized in this language)
- german: 1% (game NOT localized in this language)
- english: 12%
- koreana: 0% (game NOT localized in this language)
- russian: 0% (game NOT localized in this language)
- spanish: 0% (game NOT localized in this language)

## 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/3177890
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.