# Ultra Cop

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

- Steam appid: 3274790
- Developer: JG Roos
- Publisher: MercySoft
- Released: 2024 · Genre: Action · List price: $1.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $41 to $61 per month (mid $51)
- Opportunity score: $51/month at x1.00 dormancy multiplier
- Est. lifetime owners: 6.2k · Est. lifetime net revenue: $3.6k
- Review sentiment: 89% positive across 198 reviews (194 from Steam purchases)
- Review velocity: 3.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 9 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 15 months ago
- Store page localized in only 1 language(s)
- Last discounted 1 months ago, 4 sales in the last 12 months
- Proven demand elasticity: x1.2 review velocity during past deep sales

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $92 |
| After VAT / sales tax (-13% blended) | $80 |
| After refunds (-9.5% median) | $73 |
| Net to developer (after Steam 30%) | $51 |

## Monthly review counts, oldest to newest (21 months)

42, 29, 25, 12, 11, 12, 5, 8, 12, 5, 4, 3, 1, 4, 4, 6, 5, 2, 3, 4, 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/3274790
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.