# 100 Witch Cats

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

- Steam appid: 3789670
- Developer: 100 Cozy Games
- Released: 2025 · Genre: Casual · List price: $1.99
- Deal grade: C (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $36 to $53 per month (mid $44)
- Opportunity score: $71/month at x1.60 dormancy multiplier
- Est. lifetime owners: 1.0k · Est. lifetime net revenue: $683
- Review sentiment: 85% positive across 33 reviews (32 from Steam purchases)
- Review velocity: 2.7 reviews/month (6-month average)

## Why it's flagged

- No developer announcement on record, ever
- Studio active elsewhere (23 titles tracked), so this one may welcome a partner
- Last build shipped 10 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $81 |
| After VAT / sales tax (-13% blended) | $70 |
| After refunds (-9.5% median) | $64 |
| Net to developer (after Steam 30%) | $44 |

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

8, 7, 1, 5, 1, 5, 2, 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/3789670
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.