# Last Report

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

- Steam appid: 3209480
- Developer: Monopixel Games
- Released: 2025 · Genre: Adventure · List price: $4.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $3.0k to $4.5k per month (mid $3.7k)
- Opportunity score: $3.7k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 74.7k · Est. lifetime net revenue: $125.0k
- Review sentiment: 89% positive across 2437 reviews (2334 from Steam purchases)
- Review velocity: 89.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 4 months ago
- Last build shipped 4 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $6.8k |
| After VAT / sales tax (-13% blended) | $5.9k |
| After refunds (-9.5% median) | $5.3k |
| Net to developer (after Steam 30%) | $3.7k |

## Monthly review counts, oldest to newest (13 months)

855, 327, 111, 113, 122, 129, 173, 69, 68, 140, 97, 72, 90

## Markets by review language

- koreana: 0%
- russian: 31%
- japanese: 0%
- schinese: 1%
- brazilian: 6%
- english: 54%
- spanish: 3%
- french: 2%
- german: 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/3209480
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.