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 | 2026-02-27 -0.5% dip |
7d | $23.82 Now +21.3% |
$24.30 $25.01 |
$24.58 | 117 | $3,328.97 |
$+3,022.33
(+90.8%) Black-Scholes |
23d In Profit +17.6% to BE |
| #2 | 2026-02-23 -3.7% dip |
11d | $24.17 Now +19.6% |
$24.65 $25.38 |
$24.94 | 113 | $3,307.04 |
$+3,021.65
(+91.4%) Black-Scholes |
19d In Profit +15.9% to BE |
| #3 | 2026-02-20 -0.6% dip |
14d | $25.10 Now +15.2% |
$25.60 $26.36 |
$25.90 | 109 | $3,319.72 |
$+2,634.08
(+79.3%) Black-Scholes |
16d In Profit +11.6% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 -12.2% dip |
7d | $146.99 Now +11.3% |
$149.93 $154.34 |
$151.70 | 18 | $3,181.15 |
$+1,689.96
(+53.1%) Black-Scholes |
23d In Profit +7.9% to BE |
| #2 | 2026-02-23 -10.3% dip |
11d | $143.28 Now +14.2% |
$146.15 $150.44 |
$147.87 | 19 | $3,266.52 |
$+2,307.16
(+70.6%) Black-Scholes |
19d In Profit +10.7% to BE |
| #3 | 2026-02-20 -5.5% dip |
14d | $159.75 Now +2.4% |
$162.94 $167.74 |
$164.86 | 17 | $3,270.26 |
$+375.66
(+11.5%) Black-Scholes |
16d Below BE -0.7% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 -2.0% dip |
2d | $76.81 Now +8.3% |
$78.35 $80.65 |
$79.27 | 36 | $3,316.25 |
$+1,229.13
(+37.1%) Black-Scholes |
28d In Profit +4.9% to BE |
| #2 | 2026-03-02 -1.8% dip |
4d | $73.80 Now +12.7% |
$75.28 $77.49 |
$76.17 | 37 | $3,274.92 |
$+1,873.27
(+57.2%) Black-Scholes |
26d In Profit +9.2% to BE |
| #3 | 2026-02-27 -5.4% dip |
7d | $75.13 Now +10.7% |
$76.63 $78.89 |
$77.54 | 36 | $3,258.80 |
$+1,674.22
(+51.4%) Black-Scholes |
23d In Profit +7.3% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 -1.3% dip |
1d | $32.24 Now -1.6% |
$32.88 $33.85 |
$33.27 | 85 | $3,302.16 |
$-248.97
(-7.5%) Black-Scholes |
29d Below BE -4.7% to BE |
| #2 | 2026-03-03 -3.6% dip |
3d | $30.68 Now +3.4% |
$31.29 $32.21 |
$31.66 | 90 | $3,316.44 |
$+518.10
(+15.6%) Black-Scholes |
27d In Profit +0.2% to BE |
| #3 | 2026-02-26 -3.9% dip |
8d | $32.28 Now -1.8% |
$32.93 $33.89 |
$33.31 | 86 | $3,304.94 |
$-343.47
(-10.4%) Black-Scholes |
22d Below BE -4.8% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 -5.3% dip |
3d | $47.22 Now -1.2% |
$48.16 $49.58 |
$48.73 | 58 | $3,297.81 |
$-197.00
(-6.0%) Black-Scholes |
27d Below BE -4.2% to BE |
| #2 | 2026-02-26 -4.0% dip |
8d | $46.92 Now -0.6% |
$47.86 $49.27 |
$48.42 | 59 | $3,329.35 |
$-139.04
(-4.2%) Black-Scholes |
22d Below BE -3.6% to BE |
| #3 | 2026-02-23 -0.1% dip |
11d | $46.16 Now +1.1% |
$47.08 $48.47 |
$47.64 | 59 | $3,283.17 |
$+132.29
(+4.0%) Black-Scholes |
19d Below BE -2.0% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 -6.7% dip |
7d | $17.44 Now +3.7% |
$17.79 $18.31 |
$18.00 | 160 | $3,330.57 |
$+594.42
(+17.8%) Black-Scholes |
23d In Profit +0.5% to BE |
| #2 | 2026-02-23 -8.2% dip |
11d | $17.74 Now +1.9% |
$18.09 $18.63 |
$18.31 | 154 | $3,329.42 |
$+291.75
(+8.8%) Black-Scholes |
19d Below BE -1.2% to BE |
| #3 | 2026-02-17 -2.5% dip |
17d | $16.33 Now +10.7% |
$16.66 $17.15 |
$16.86 | 170 | $3,331.18 |
$+2,184.98
(+65.6%) Black-Scholes |
13d In Profit +7.3% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 -1.1% dip |
2d | $71.74 Now +12.2% |
$73.17 $75.33 |
$74.03 | 38 | $3,279.97 |
$+1,872.39
(+57.1%) Black-Scholes |
28d In Profit +8.7% to BE |
| #2 | 2026-02-27 -3.7% dip |
7d | $72.50 Now +11.0% |
$73.95 $76.12 |
$74.82 | 38 | $3,295.47 |
$+1,856.03
(+56.3%) Black-Scholes |
23d In Profit +7.6% to BE |
| #3 | 2026-02-23 -6.4% dip |
11d | $69.51 Now +15.8% |
$70.90 $72.99 |
$71.74 | 39 | $3,256.54 |
$+2,719.19
(+83.5%) Black-Scholes |
19d In Profit +12.2% to BE |
| Entry | Date | Held | Stock Price | Strikes (Buy/Sell) |
Breakeven | Contracts | Cost | P&L | Status |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 -1.1% dip |
4d | $119.38 Now +12.0% |
$121.77 $125.35 |
$123.20 | 23 | $3,289.92 |
$+1,897.47
(+57.7%) Black-Scholes |
26d In Profit +8.5% to BE |
| #2 | 2026-02-27 -4.1% dip |
7d | $120.73 Now +10.7% |
$123.14 $126.77 |
$124.59 | 22 | $3,191.11 |
$+1,744.84
(+54.7%) Black-Scholes |
23d In Profit +7.3% to BE |
| #3 | 2026-02-24 -0.3% dip |
10d | $116.93 Now +14.3% |
$119.27 $122.78 |
$120.67 | 23 | $3,225.49 |
$+2,424.43
(+75.2%) Black-Scholes |
20d In Profit +10.8% to BE |