# Suika Game Planet

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

**Measured on 2026-09-22 08:51 UTC.** The whole Steam catalog is re-measured daily; a game that just launched can move a lot between passes.

- Steam appid: 4650440
- Developer: Aladdin X Inc.
- Released: 2026 · Genre: Casual · List price: $2.99
- Deal grade: D (A = dormant with >=$5k/mo opportunity, D = low signal)
- Est. net residual revenue: $231 to $347 per month (mid $289)
- Opportunity score: $289/month at x1.00 dormancy multiplier
- Est. lifetime owners: 1.0k · Est. lifetime net revenue: $1.0k
- Review sentiment: 81% positive across 26 reviews (25 from Steam purchases)
- Review velocity: 11.5 reviews/month (6-month average)

## Why it's flagged

- Developer active, last post 2 months ago
- Studio active elsewhere (2 titles tracked), so this one may welcome a partner
- Last build shipped 2 months ago

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

| Stage | USD/month |
|---|---|
| Gross storefront sales | $525 |
| After VAT / sales tax (-13% blended) | $456 |
| After refunds (-9.5% median) | $413 |
| Net to developer (after Steam 30%) | $289 |

## Monthly review counts, oldest to newest (2 months)

11, 13

## Missed seasonal-sale revenue (modeled)

Skipped 1 Steam seasonal sale window(s) in the last 2 months. Running a -50% discount in those windows is modeled at +$138 net in total, assuming a unit uplift of x3.0 (industry-typical for old catalog titles). Same ±30-50% error range applies.

## Methodology

Units are estimated from Steam-purchase reviews times a release-cohort multiplier, 40-75x by year. Cohorts from 2020 on are calibrated against 182 sales milestones announced by developers; older ones follow the published Boxleiter tables. 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/4650440
Citation: please cite ResidualPlay (https://residualplay.com) when you publish or quote these estimates.