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 4.5% rise |
1d | $14.29 Now -2.5% |
$14.00 $13.58 |
$13.81 | 173 | $3,327.36 |
$+364.27
(+10.9%) Black-Scholes |
29d Below BE -0.9% to BE |
| #2 | 2026-02-25 7.9% rise |
9d | $14.97 Now -6.9% |
$14.67 $14.22 |
$14.46 | 161 | $3,316.53 |
$+1,102.13
(+33.2%) Black-Scholes |
21d In Profit +3.7% to BE |
| #3 | 2026-02-19 2.6% rise |
15d | $14.86 Now -6.3% |
$14.56 $14.12 |
$14.36 | 165 | $3,324.55 |
$+1,044.94
(+31.4%) Black-Scholes |
15d In Profit +3.0% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 2.2% rise |
2d | $168.35 Now -3.1% |
$164.98 $159.93 |
$162.68 | 14 | $3,221.31 |
$+445.98
(+13.8%) Black-Scholes |
28d Below BE -0.3% to BE |
| #2 | 2026-02-25 4.8% rise |
9d | $195.87 Now -16.7% |
$191.95 $186.08 |
$189.28 | 12 | $3,209.74 |
$+2,641.28
(+82.3%) Black-Scholes |
21d In Profit +13.8% to BE |
| #3 | 2026-02-23 5.4% rise |
11d | $177.52 Now -8.1% |
$173.97 $168.64 |
$171.54 | 13 | $3,157.15 |
$+1,310.59
(+41.5%) Black-Scholes |
19d In Profit +4.9% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 2.0% rise |
7d | $130.00 Now -10.2% |
$127.40 $123.50 |
$125.72 | 19 | $3,199.47 |
$+2,050.26
(+64.1%) Black-Scholes |
23d In Profit +7.1% to BE |
| #2 | 2026-02-23 1.7% rise |
11d | $124.25 Now -6.0% |
$121.77 $118.04 |
$120.16 | 20 | $3,221.62 |
$+1,229.21
(+38.2%) Black-Scholes |
19d In Profit +2.8% to BE |
| #3 | 2026-02-18 1.9% rise |
16d | $124.69 Now -6.3% |
$122.20 $118.46 |
$120.58 | 20 | $3,230.32 |
$+1,406.36
(+43.5%) Black-Scholes |
14d In Profit +3.1% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 2.7% rise |
1d | $52.55 Now -4.0% |
$51.50 $49.92 |
$50.83 | 49 | $3,275.14 |
$+837.20
(+25.6%) Black-Scholes |
29d In Profit +0.8% to BE |
| #2 | 2026-03-03 3.2% rise |
3d | $51.32 Now -1.7% |
$50.29 $48.75 |
$49.64 | 51 | $3,321.25 |
$+331.82
(+10.0%) Black-Scholes |
27d Below BE -1.6% to BE |
| #3 | 2026-02-27 1.6% rise |
7d | $49.94 Now +1.0% |
$48.94 $47.44 |
$48.31 | 52 | $3,299.09 |
$-340.06
(-10.3%) Black-Scholes |
23d Below BE -4.4% to BE |