Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 1.8% rise |
1d | $56.63 Now -2.8% |
$55.50 $53.80 |
$54.70 | 41 | $3,267.66 |
$+358.49
(+11.0%) Black-Scholes |
29d Below BE -0.6% to BE |
| #2 | 2026-02-26 3.3% rise |
8d | $55.18 Now -0.3% |
$54.08 $52.42 |
$53.30 | 42 | $3,268.43 |
$-67.53
(-2.1%) Black-Scholes |
22d Below BE -3.2% to BE |
| #3 | 2026-02-24 3.9% rise |
10d | $54.40 Now +1.2% |
$53.31 $51.68 |
$52.55 | 43 | $3,285.22 |
$-321.16
(-9.8%) Black-Scholes |
20d Below BE -4.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 1.6% rise |
2d | $10.27 Now -4.3% |
$10.06 $9.76 |
$9.92 | 239 | $3,322.89 |
$+593.86
(+17.9%) Black-Scholes |
28d In Profit +0.9% to BE |
| #2 | 2026-02-26 3.0% rise |
8d | $10.59 Now -7.2% |
$10.38 $10.06 |
$10.23 | 224 | $3,323.56 |
$+1,064.46
(+32.0%) Black-Scholes |
22d In Profit +3.9% to BE |
| #3 | 2026-02-24 5.1% rise |
10d | $9.92 Now -0.9% |
$9.72 $9.42 |
$9.58 | 239 | $3,319.64 |
$+2.66
(+0.1%) Black-Scholes |
20d Below BE -2.6% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 1.4% rise |
8d | $186.61 Now -22.5% |
$182.88 $177.28 |
$180.30 | 12 | $3,101.57 |
$+2,972.45
(+95.8%) Black-Scholes |
22d In Profit +19.8% to BE |
| #2 | 2026-02-20 1.5% rise |
14d | $207.73 Now -30.4% |
$203.58 $197.34 |
$200.70 | 11 | $3,167.97 |
$+3,595.17
(+113.5%) Black-Scholes |
16d In Profit +28.0% to BE |
| #3 | 2026-02-18 1.8% rise |
16d | $212.41 Now -31.9% |
$208.16 $201.79 |
$205.22 | 11 | $3,233.89 |
$+3,721.52
(+115.1%) Black-Scholes |
14d In Profit +29.5% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 1.7% rise |
7d | $227.18 Now -5.4% |
$222.64 $215.82 |
$219.64 | 11 | $3,294.83 |
$+1,004.35
(+30.5%) Black-Scholes |
23d In Profit +2.2% to BE |
| #2 | 2026-02-20 1.5% rise |
14d | $221.62 Now -3.1% |
$217.19 $210.54 |
$214.27 | 11 | $3,212.73 |
$+459.84
(+14.3%) Black-Scholes |
16d Below BE -0.3% to BE |
| #3 | 2026-02-11 1.6% rise |
23d | $271.48 Now -20.9% |
$266.05 $257.91 |
$262.47 | 9 | $3,217.55 |
$+4,045.95
(+125.7%) Black-Scholes |
7d In Profit +18.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 3.2% rise |
1d | $183.48 Now -2.3% |
$179.81 $174.31 |
$177.40 | 13 | $3,137.55 |
$+374.46
(+11.9%) Black-Scholes |
29d Below BE -1.1% to BE |
| #2 | 2026-02-26 4.2% rise |
8d | $180.41 Now -0.6% |
$176.80 $171.39 |
$174.43 | 14 | $3,323.36 |
$-4.57
(-0.1%) Black-Scholes |
22d Below BE -2.8% to BE |
| #3 | 2026-02-19 1.6% rise |
15d | $176.19 Now +1.8% |
$172.67 $167.38 |
$170.35 | 14 | $3,249.88 |
$-705.29
(-21.7%) Black-Scholes |
15d Below BE -5.3% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 3.7% rise |
2d | $97.51 Now +2.4% |
$95.56 $92.63 |
$94.28 | 25 | $3,207.72 |
$-437.00
(-13.6%) Black-Scholes |
28d Below BE -5.9% to BE |
| #2 | 2026-02-27 5.3% rise |
7d | $98.41 Now +1.5% |
$96.44 $93.49 |
$95.15 | 25 | $3,229.89 |
$-384.07
(-11.9%) Black-Scholes |
23d Below BE -4.9% to BE |
| #3 | 2026-02-25 5.2% rise |
9d | $92.28 Now +8.2% |
$90.43 $87.67 |
$89.22 | 27 | $3,263.69 |
$-1,602.36
(-49.1%) Black-Scholes |
21d Below BE -11.9% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 1.2% rise |
1d | $37.13 Now -3.3% |
$36.39 $35.27 |
$35.90 | 68 | $3,329.15 |
$+595.28
(+17.9%) Black-Scholes |
29d Below BE -0.0% to BE |
| #2 | 2026-02-26 5.8% rise |
8d | $37.62 Now -4.5% |
$36.87 $35.74 |
$36.38 | 67 | $3,310.53 |
$+840.42
(+25.4%) Black-Scholes |
22d In Profit +1.3% to BE |
| #3 | 2026-02-24 2.3% rise |
10d | $35.05 Now +2.5% |
$34.35 $33.30 |
$33.89 | 72 | $3,305.81 |
$-679.21
(-20.5%) Black-Scholes |
20d Below BE -6.0% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 1.9% rise |
8d | $42.86 Now -1.9% |
$42.00 $40.72 |
$41.44 | 59 | $3,291.56 |
$+281.94
(+8.6%) Black-Scholes |
22d Below BE -1.4% to BE |
| #2 | 2026-02-24 2.0% rise |
10d | $43.15 Now -2.6% |
$42.29 $40.99 |
$41.72 | 58 | $3,286.39 |
$+408.06
(+12.4%) Black-Scholes |
20d Below BE -0.7% to BE |
| #3 | 2026-02-18 8.0% rise |
16d | $45.65 Now -7.9% |
$44.74 $43.37 |
$44.14 | 55 | $3,285.22 |
$+1,790.59
(+54.5%) Black-Scholes |
14d In Profit +4.8% to BE |