# GABANG: ULTIMATE

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

- Steam appid: 3297050
- Developer: MOL?ASTUDIO
- Released: 2025 · Genre: Indie · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $692 to $1.0k per month (mid $865)
- Opportunity score: $1.2k/month at x1.35 dormancy multiplier
- Est. lifetime owners: 2.0k · Est. lifetime net revenue: $6.6k
- Review sentiment: 90% positive across 63 reviews (62 from Steam purchases)
- Review velocity: 10.3 reviews/month (6-month average)

## Why it's flagged

- Developer silent for 16 months
- Studio quiet across its whole catalog
- Last build shipped 15 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.6k |
| After VAT / sales tax (-13% blended) | $1.4k |
| After refunds (-9.5% median) | $1.2k |
| Net to developer (after Steam 30%) | $865 |

## Monthly review counts, oldest to newest (6 months)

9, 48, 1, 1, 1, 2

## Estimated acquisition range

$20.8k to $41.5k (2-4x the trailing net annuity of $10.4k/year). Same error range applies.

## Markets by review language

- koreana: 95%
- japanese: 3%
- schinese: 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/3297050
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.