# NTRaholic SS

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

- Steam appid: 3412290
- Developer: Tiramisu
- Publisher: Mango Party
- Released: 2025 · Genre: Casual · List price: $14.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $3.3k to $4.9k per month (mid $4.1k)
- Opportunity score: $4.1k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 16.0k · Est. lifetime net revenue: $80.4k
- Review sentiment: 65% positive across 531 reviews (500 from Steam purchases)
- Review velocity: 32.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 4 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 1 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $7.4k |
| After VAT / sales tax (-13% blended) | $6.5k |
| After refunds (-9.5% median) | $5.8k |
| Net to developer (after Steam 30%) | $4.1k |

## Monthly review counts, oldest to newest (8 months)

239, 80, 64, 30, 36, 11, 26, 28

## Markets by review language

- french: 1% (game NOT localized in this language)
- english: 17%
- koreana: 15%
- russian: 5% (game NOT localized in this language)
- spanish: 4% (game NOT localized in this language)
- japanese: 1%
- schinese: 55%
- brazilian: 2% (game NOT localized in this language)

Localization gap: 12% of measured reviews are written in languages the game does not support (top: russian). Localizing is likely immediate market expansion.

## 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/3412290
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.