# Screen Cat

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

- Steam appid: 3402530
- Developer: Vorh Games
- Released: 2025 · Genre: Casual · List price: $0.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $118 to $178 per month (mid $148)
- Opportunity score: $148/month at x1.00 dormancy multiplier
- Est. lifetime owners: 54.0k · Est. lifetime net revenue: $17.9k
- Review sentiment: 93% positive across 1886 reviews (1686 from Steam purchases)
- Review velocity: 17.8 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 11 months ago
- Last build shipped 10 months ago
- Last discounted 1 months ago, 6 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $269 |
| After VAT / sales tax (-13% blended) | $234 |
| After refunds (-9.5% median) | $212 |
| Net to developer (after Steam 30%) | $148 |

## Monthly review counts, oldest to newest (19 months)

639, 177, 130, 61, 50, 80, 57, 29, 44, 40, 289, 67, 44, 20, 32, 11, 19, 17, 8

## Missed seasonal-sale revenue (modeled)

Skipped 10 Steam seasonal sale window(s) in the last 19 months. Running a -50% discount in those windows is modeled at +$5.7k net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## 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/3402530
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.