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 | 2026-03-04 16.0% rise |
2d | $57.80 Now -9.7% |
$56.64 $54.91 |
$55.82 | 40 | $3,275.16 |
$+1,226.76
(+37.5%) Black-Scholes |
28d In Profit +6.5% to BE |
| #2 | 2026-02-27 3.6% rise |
7d | $53.57 Now -2.6% |
$52.50 $50.89 |
$51.74 | 43 | $3,277.00 |
$+267.03
(+8.1%) Black-Scholes |
23d Below BE -0.9% to BE |
| #3 | 2026-02-25 1.7% rise |
9d | $51.37 Now +1.6% |
$50.34 $48.80 |
$49.61 | 45 | $3,279.83 |
$-353.66
(-10.8%) Black-Scholes |
21d Below BE -5.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 1.1% rise |
14d | $21.58 Now -17.5% |
$21.15 $20.50 |
$20.85 | 110 | $3,312.26 |
$+2,838.73
(+85.7%) Black-Scholes |
16d In Profit +14.6% to BE |
| #2 | 2026-02-18 5.4% rise |
16d | $21.87 Now -18.6% |
$21.43 $20.78 |
$21.13 | 110 | $3,312.37 |
$+3,071.13
(+92.7%) Black-Scholes |
14d In Profit +15.7% to BE |
| #3 | 2026-02-13 5.8% rise |
21d | $19.79 Now -10.0% |
$19.39 $18.80 |
$19.12 | 122 | $3,332.62 |
$+2,016.80
(+60.5%) Black-Scholes |
9d In Profit +6.8% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 5.5% rise |
7d | $134.46 Now -7.3% |
$131.77 $127.74 |
$130.05 | 19 | $3,265.93 |
$+1,560.18
(+47.8%) Black-Scholes |
23d In Profit +4.1% to BE |
| #2 | 2026-02-24 2.0% rise |
10d | $122.90 Now +1.5% |
$120.44 $116.76 |
$118.87 | 21 | $3,296.29 |
$-516.51
(-15.7%) Black-Scholes |
20d Below BE -4.9% to BE |
| #3 | 2026-02-18 3.1% rise |
16d | $120.09 Now +3.8% |
$117.69 $114.09 |
$116.15 | 21 | $3,224.92 |
$-1,301.85
(-40.4%) Black-Scholes |
14d Below BE -7.4% to BE |