# Little Witch Inuko

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

- Steam appid: 3706400
- Developer: Flamme Soft
- Publisher: Saikey Studios
- Released: 2026 · Genre: Adventure · List price: $9.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $523 to $784 per month (mid $653)
- Opportunity score: $653/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.2k · Est. lifetime net revenue: $4.0k
- Review sentiment: 87% positive across 46 reviews (37 from Steam purchases)
- Review velocity: 7.8 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 3 months ago
- Last build shipped 6 months ago
- Store page localized in only 4 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $1.2k |
| After VAT / sales tax (-13% blended) | $1.0k |
| After refunds (-9.5% median) | $934 |
| Net to developer (after Steam 30%) | $653 |

## Monthly review counts, oldest to newest (5 months)

25, 6, 3, 4, 1

## Markets by review language

- japanese: 8%
- schinese: 31%
- english: 58%
- russian: 3% (game NOT localized in this language)

## 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/3706400
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.