Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $1011.41 Now -8.7% |
$1011.41 (ATM) $961 / $1062 |
$974.49 $1048.33 |
7 | $25,842.09 |
$-4,950.52
(-19.2%) Black-Scholes |
26d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $648.18 Now -0.4% |
$648.18 (ATM) $616 / $681 |
$624.52 $671.84 |
3 | $7,098.63 |
$+326.19
(+4.6%) Black-Scholes |
23d In Zone |
| #2 | 2026-02-25 consolidating |
9d | $653.69 Now -1.3% |
$653.69 (ATM) $621 / $686 |
$629.83 $677.55 |
3 | $7,158.17 |
$+406.62
(+5.7%) Black-Scholes |
21d In Zone |
| #3 | 2026-02-20 consolidating |
14d | $655.66 Now -1.5% |
$655.66 (ATM) $623 / $688 |
$631.73 $679.59 |
3 | $7,179.96 |
$+731.35
(+10.2%) Black-Scholes |
16d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $316.70 Now -0.7% |
$316.70 (ATM) $301 / $333 |
$305.10 $328.30 |
11 | $12,763.93 |
$+671.83
(+5.3%) Black-Scholes |
22d In Zone |
| #2 | 2026-02-10 consolidating |
24d | $328.17 Now -4.1% |
$328.17 (ATM) $312 / $345 |
$316.15 $340.19 |
11 | $13,226.88 |
$+487.10
(+3.7%) Black-Scholes |
6d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 consolidating |
1d | $37.67 Now -1.5% |
$37.67 (ATM) $36 / $40 |
$36.29 $39.05 |
66 | $9,118.42 |
$+1.87
(+0.0%) Black-Scholes |
29d In Zone |
| #2 | 2026-02-18 consolidating |
16d | $38.25 Now -3.0% |
$38.25 (ATM) $36 / $40 |
$36.85 $39.65 |
65 | $9,121.91 |
$+687.74
(+7.5%) Black-Scholes |
14d In Zone |
| #3 | 2026-02-13 consolidating |
21d | $38.09 Now -2.6% |
$38.09 (ATM) $36 / $40 |
$36.69 $39.49 |
66 | $9,216.96 |
$+1,433.23
(+15.5%) Black-Scholes |
9d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 consolidating |
3d | $61.22 Now -2.2% |
$61.22 (ATM) $58 / $64 |
$58.97 $63.47 |
61 | $13,715.40 |
$+49.38
(+0.4%) Black-Scholes |
27d In Zone |
| #2 | 2026-02-20 consolidating |
14d | $60.66 Now -1.3% |
$60.66 (ATM) $58 / $64 |
$58.43 $62.89 |
62 | $13,806.59 |
$+1,457.09
(+10.6%) Black-Scholes |
16d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-19 consolidating |
15d | $127.28 Now -5.3% |
$127.28 (ATM) $121 / $134 |
$122.60 $131.96 |
19 | $8,883.18 |
$-452.47
(-5.1%) Black-Scholes |
15d Outside |
| #2 | 2026-02-17 consolidating |
17d | $125.56 Now -4.0% |
$125.56 (ATM) $119 / $132 |
$120.94 $130.18 |
20 | $9,230.22 |
$+260.89
(+2.8%) Black-Scholes |
13d Outside |
| #3 | 2026-02-12 consolidating |
22d | $125.64 Now -4.1% |
$125.64 (ATM) $119 / $132 |
$121.02 $130.26 |
20 | $9,232.15 |
$+396.70
(+4.3%) Black-Scholes |
8d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 consolidating |
3d | $153.04 Now -4.4% |
$153.04 (ATM) $145 / $161 |
$147.42 $158.66 |
16 | $8,997.64 |
$-387.00
(-4.3%) Black-Scholes |
27d Outside |
| #2 | 2026-02-17 consolidating |
17d | $149.68 Now -2.3% |
$149.68 (ATM) $142 / $157 |
$144.18 $155.18 |
16 | $8,798.48 |
$+1,020.83
(+11.6%) Black-Scholes |
13d In Zone |
| #3 | 2026-02-10 consolidating |
24d | $146.25 Now +0.0% |
$146.25 (ATM) $139 / $154 |
$140.88 $151.62 |
17 | $9,135.35 |
$+3,085.30
(+33.8%) Black-Scholes |
6d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $45.68 Now +1.4% |
$45.68 (ATM) $43 / $48 |
$44.00 $47.36 |
82 | $13,752.30 |
$+574.64
(+4.2%) Black-Scholes |
22d In Zone |
| #2 | 2026-02-12 consolidating |
22d | $45.54 Now +1.7% |
$45.54 (ATM) $43 / $48 |
$43.86 $47.22 |
82 | $13,738.43 |
$+2,982.05
(+21.7%) Black-Scholes |
8d In Zone |