# Conveyor Belt Sushi Simulator

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

- Steam appid: 3536670
- Developer: Mizuki Games
- Released: 2026 · Genre: Casual · List price: $12.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $610 to $915 per month (mid $762)
- Opportunity score: $762/month at x1.00 dormancy multiplier
- Est. lifetime owners: 864 · Est. lifetime net revenue: $3.8k
- Review sentiment: 72% positive across 29 reviews (27 from Steam purchases)
- Review velocity: 7.0 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Last build shipped 1 months ago
- Last discounted 1 months ago, 2 sales in the last 12 months

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.4k |
| After VAT / sales tax (-13% blended) | $1.2k |
| After refunds (-9.5% median) | $1.1k |
| Net to developer (after Steam 30%) | $762 |

## Monthly review counts, oldest to newest (4 months)

23, 1, 2, 2

## Missed seasonal-sale revenue (modeled)

Skipped 2 Steam seasonal sale window(s) in the last 4 months. Running a -50% discount in those windows is modeled at +$218 net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Markets by review language

- koreana: 19%
- japanese: 38%
- schinese: 12%
- french: 4%
- german: 4%
- english: 23%

## 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/3536670
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.