# Mosaic of The Pharaohs

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

- Steam appid: 3530670
- Developer: Mark Ffrench
- Publisher: Divide The Plunder
- Released: 2025 · Genre: Casual · List price: $8.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $844 to $1.3k per month (mid $1.1k)
- Opportunity score: $1.1k/month at x1.00 dormancy multiplier
- Est. lifetime owners: 9.1k · Est. lifetime net revenue: $27.3k
- Review sentiment: 93% positive across 305 reviews (283 from Steam purchases)
- Review velocity: 14.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 3 months ago
- Studio active elsewhere (5 titles tracked), so this one may welcome a partner
- Last build shipped 3 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.9k |
| After VAT / sales tax (-13% blended) | $1.7k |
| After refunds (-9.5% median) | $1.5k |
| Net to developer (after Steam 30%) | $1.1k |

## Monthly review counts, oldest to newest (17 months)

10, 10, 19, 14, 12, 13, 21, 18, 45, 18, 21, 9, 11, 15, 19, 11, 19

## Markets by review language

- german: 0%
- english: 64%
- koreana: 4%
- russian: 4%
- spanish: 1%
- japanese: 11%
- schinese: 13%
- french: 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/3530670
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.