# FLAM EVAW

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

- Steam appid: 3864530
- Developer: 北京万合瑞晟文化传媒有限公司
- Released: 2025 · Genre: Adventure · List price: $9.99
- Deal grade: B (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $424 to $636 per month (mid $530)
- Opportunity score: $796/month at x1.50 dormancy multiplier
- Est. lifetime owners: 46.2k · Est. lifetime net revenue: $154.8k
- Review sentiment: 95% positive across 1487 reviews (1444 from Steam purchases)
- Review velocity: 6.3 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 10 months ago
- Last build shipped 10 months ago
- No Steam discount in 4.0 years (deepest tracked: -0%)

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $963 |
| After VAT / sales tax (-13% blended) | $838 |
| After refunds (-9.5% median) | $758 |
| Net to developer (after Steam 30%) | $530 |

## Monthly review counts, oldest to newest (10 months)

1410, 22, 16, 21, 6, 3, 3, 13, 11, 2

## Missed seasonal-sale revenue (modeled)

Skipped 6 Steam seasonal sale window(s) in the last 10 months. Running a -50% discount in those windows is modeled at +$3.1k net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Estimated acquisition range

$12.7k to $25.5k (2-4x the trailing net annuity of $6.4k/year). Same error range applies.

## Markets by review language

- english: 1%
- koreana: 0% (game NOT localized in this language)
- japanese: 0%
- schinese: 99%

## 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/3864530
Citation: please cite ResidualPlay (https://residualplay.com) when using these estimates.