# Flash Doll

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

- Steam appid: 3328720
- Developer: Game Star
- Released: 2025 · Genre: Action · List price: $8.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $271 to $407 per month (mid $339)
- Opportunity score: $509/month at x1.50 dormancy multiplier
- Est. lifetime owners: 27.4k · Est. lifetime net revenue: $82.5k
- Review sentiment: 81% positive across 993 reviews (855 from Steam purchases)
- Review velocity: 4.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 11 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 11 months ago
- No Steam discount in 4.0 years (deepest tracked: -0%)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $616 |
| After VAT / sales tax (-13% blended) | $536 |
| After refunds (-9.5% median) | $485 |
| Net to developer (after Steam 30%) | $339 |

## Monthly review counts, oldest to newest (20 months)

225, 50, 329, 88, 21, 17, 17, 15, 17, 5, 9, 48, 6, 4, 4, 4, 5, 2, 7, 5

## Missed seasonal-sale revenue (modeled)

Skipped 11 Steam seasonal sale window(s) in the last 20 months. Running a -50% discount in those windows is modeled at +$17.7k net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Estimated acquisition range

$8.1k to $16.3k (2-4x the trailing net annuity of $4.1k/year). Same error range applies.

## Markets by review language

- brazilian: 1% (game NOT localized in this language)
- german: 0%
- english: 17%
- koreana: 1%
- russian: 2%
- spanish: 2%
- french: 1%
- japanese: 8%
- schinese: 68%

## 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/3328720
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.