# Adventures Of Willy Dickhard

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

- Steam appid: 3862860
- Developer: Onen
- Released: 2025 · Genre: Adventure · List price: $11.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $268 to $402 per month (mid $335)
- Opportunity score: $335/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.5k · Est. lifetime net revenue: $5.9k
- Review sentiment: 90% positive across 62 reviews (46 from Steam purchases)
- Review velocity: 3.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 4 months ago
- Last build shipped 4 months ago
- Store page localized in only 1 language(s)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $608 |
| After VAT / sales tax (-13% blended) | $529 |
| After refunds (-9.5% median) | $479 |
| Net to developer (after Steam 30%) | $335 |

## Monthly review counts, oldest to newest (7 months)

23, 6, 1, 7, 1, 4, 1

## Markets by review language

- russian: 12% (game NOT localized in this language)
- schinese: 29% (game NOT localized in this language)
- brazilian: 2% (game NOT localized in this language)
- french: 12% (game NOT localized in this language)
- german: 2% (game NOT localized in this language)
- english: 43%

Localization gap: 57% of measured reviews are written in languages the game does not support (top: schinese). 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/3862860
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.