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 18.4% rise |
1d | $29.79 Now -3.0% |
$29.19 $28.30 |
$28.77 | 79 | $3,316.65 |
$+370.68
(+11.2%) Black-Scholes |
29d Below BE -0.5% to BE |
| #2 | 2026-03-03 2.8% rise |
3d | $25.00 Now +15.6% |
$24.50 $23.75 |
$24.15 | 94 | $3,326.63 |
$-1,759.91
(-52.9%) Black-Scholes |
27d Below BE -19.7% to BE |
| #3 | 2026-02-24 3.2% rise |
10d | $24.94 Now +15.9% |
$24.44 $23.69 |
$24.09 | 94 | $3,325.54 |
$-2,078.27
(-62.5%) Black-Scholes |
20d Below BE -20.0% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 3.7% rise |
1d | $161.96 Now +1.0% |
$158.72 $153.86 |
$156.43 | 14 | $3,203.54 |
$-137.58
(-4.3%) Black-Scholes |
29d Below BE -4.6% to BE |
| #2 | 2026-03-03 4.1% rise |
3d | $154.67 Now +5.8% |
$151.58 $146.94 |
$149.40 | 15 | $3,277.38 |
$-756.09
(-23.1%) Black-Scholes |
27d Below BE -9.5% to BE |
| #3 | 2026-02-26 7.5% rise |
8d | $167.36 Now -2.2% |
$164.01 $158.99 |
$161.65 | 14 | $3,308.93 |
$+222.36
(+6.7%) Black-Scholes |
22d Below BE -1.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 7.4% rise |
1d | $82.51 Now +0.8% |
$80.86 $78.38 |
$79.70 | 28 | $3,253.83 |
$-115.10
(-3.5%) Black-Scholes |
29d Below BE -4.4% to BE |
| #2 | 2026-03-03 6.2% rise |
3d | $78.38 Now +6.1% |
$76.81 $74.46 |
$75.71 | 30 | $3,303.56 |
$-818.30
(-24.8%) Black-Scholes |
27d Below BE -9.9% to BE |
| #3 | 2026-02-26 8.5% rise |
8d | $79.43 Now +4.7% |
$77.84 $75.46 |
$76.72 | 29 | $3,234.49 |
$-764.85
(-23.6%) Black-Scholes |
22d Below BE -8.4% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 6.4% rise |
2d | $32.65 Now -2.9% |
$32.00 $31.02 |
$31.54 | 72 | $3,292.63 |
$+370.29
(+11.2%) Black-Scholes |
28d Below BE -0.5% to BE |
| #2 | 2026-02-25 7.9% rise |
9d | $33.60 Now -5.6% |
$32.93 $31.92 |
$32.46 | 70 | $3,298.42 |
$+775.99
(+23.5%) Black-Scholes |
21d In Profit +2.3% to BE |
| #3 | 2026-02-19 8.2% rise |
15d | $32.16 Now -1.4% |
$31.52 $30.55 |
$31.07 | 73 | $3,303.40 |
$-0.12
(-0.0%) Black-Scholes |
15d Below BE -2.1% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 1.6% rise |
1d | $48.33 Now -3.5% |
$47.36 $45.91 |
$46.68 | 49 | $3,312.96 |
$+460.17
(+13.9%) Black-Scholes |
29d In Profit +0.1% to BE |
| #2 | 2026-03-02 4.9% rise |
4d | $49.87 Now -6.4% |
$48.87 $47.38 |
$48.18 | 47 | $3,266.48 |
$+875.00
(+26.8%) Black-Scholes |
26d In Profit +3.1% to BE |
| #3 | 2026-02-27 1.3% rise |
7d | $47.55 Now -1.9% |
$46.60 $45.17 |
$45.93 | 49 | $3,268.01 |
$+187.84
(+5.7%) Black-Scholes |
23d Below BE -1.6% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 2.0% rise |
1d | $18.24 Now -0.9% |
$17.88 $17.33 |
$17.62 | 129 | $3,309.18 |
$+106.69
(+3.2%) Black-Scholes |
29d Below BE -2.6% to BE |
| #2 | 2026-03-03 1.1% rise |
3d | $17.66 Now +2.4% |
$17.31 $16.78 |
$17.06 | 134 | $3,312.30 |
$-360.85
(-10.9%) Black-Scholes |
27d Below BE -6.0% to BE |
| #3 | 2026-02-26 4.8% rise |
8d | $18.70 Now -3.3% |
$18.33 $17.77 |
$18.07 | 127 | $3,317.85 |
$+411.74
(+12.4%) Black-Scholes |
22d Below BE -0.1% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 11.0% rise |
1d | $79.65 Now +1.1% |
$78.06 $75.67 |
$76.96 | 30 | $3,305.42 |
$-163.31
(-4.9%) Black-Scholes |
29d Below BE -4.6% to BE |
| #2 | 2026-03-02 2.0% rise |
4d | $73.97 Now +8.8% |
$72.49 $70.27 |
$71.47 | 32 | $3,274.29 |
$-1,233.03
(-37.7%) Black-Scholes |
26d Below BE -12.7% to BE |
| #3 | 2026-02-26 3.1% rise |
8d | $75.25 Now +7.0% |
$73.75 $71.49 |
$72.71 | 31 | $3,230.03 |
$-1,125.76
(-34.9%) Black-Scholes |
22d Below BE -10.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 4.0% rise |
1d | $134.79 Now -0.8% |
$132.09 $128.05 |
$130.23 | 17 | $3,165.31 |
$+103.87
(+3.3%) Black-Scholes |
29d Below BE -2.6% to BE |
| #2 | 2026-03-03 2.1% rise |
3d | $121.87 Now +9.7% |
$119.43 $115.78 |
$117.75 | 19 | $3,196.48 |
$-1,264.47
(-39.6%) Black-Scholes |
27d Below BE -13.5% to BE |
| #3 | 2026-02-26 4.7% rise |
8d | $125.94 Now +6.1% |
$123.42 $119.64 |
$121.68 | 19 | $3,310.03 |
$-1,036.55
(-31.3%) Black-Scholes |
22d Below BE -9.8% to BE |