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 | 2026-02-27 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 | 2026-02-13 consolidating |
21d | $21.29 Now +4.6% |
$21.29 (ATM) $20 / $22 |
$20.48 $22.10 |
202 | $16,425.26 |
$+630.46
(+3.8%) Black-Scholes |
9d Outside |
| #2 | 2026-02-10 consolidating |
24d | $21.34 Now +4.4% |
$21.34 (ATM) $20 / $22 |
$20.52 $22.16 |
199 | $16,301.47 |
$+1,001.25
(+6.1%) Black-Scholes |
6d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $217.09 Now +1.9% |
$217.09 (ATM) $206 / $228 |
$208.75 $225.43 |
39 | $32,541.38 |
$+891.85
(+2.7%) Black-Scholes |
23d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-05 consolidating |
1d | $229.94 Now +0.8% |
$229.94 (ATM) $218 / $241 |
$220.80 $239.08 |
21 | $19,194.93 |
$+57.97
(+0.3%) Black-Scholes |
29d In Zone |
| #2 | 2026-03-02 consolidating |
4d | $232.80 Now -0.4% |
$232.80 (ATM) $221 / $244 |
$223.55 $242.05 |
20 | $18,504.60 |
$+316.22
(+1.7%) Black-Scholes |
26d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $26.41 Now +4.4% |
$26.41 (ATM) $25 / $28 |
$25.33 $27.49 |
208 | $22,468.52 |
$-68.15
(-0.3%) Black-Scholes |
26d Outside |
| #2 | 2026-02-20 consolidating |
14d | $26.55 Now +3.8% |
$26.55 (ATM) $25 / $28 |
$25.46 $27.64 |
206 | $22,410.41 |
$+1,031.05
(+4.6%) Black-Scholes |
16d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-23 consolidating |
11d | $23.00 Now +5.9% |
$23.00 (ATM) $22 / $24 |
$22.06 $23.94 |
241 | $22,721.18 |
$+72.69
(+0.3%) Black-Scholes |
19d Outside |
| #2 | 2026-02-19 consolidating |
15d | $23.36 Now +4.3% |
$23.36 (ATM) $22 / $25 |
$22.40 $24.32 |
236 | $22,628.68 |
$+1,023.06
(+4.5%) Black-Scholes |
15d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $52.03 Now +4.5% |
$52.03 (ATM) $49 / $55 |
$49.86 $54.20 |
229 | $49,582.22 |
$+642.54
(+1.3%) Black-Scholes |
22d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 consolidating |
14d | $199.72 Now +5.5% |
$199.72 (ATM) $190 / $210 |
$191.37 $208.07 |
30 | $25,035.60 |
$+676.41
(+2.7%) Black-Scholes |
16d Outside |
| #2 | 2026-02-18 consolidating |
16d | $199.13 Now +5.8% |
$199.13 (ATM) $189 / $209 |
$190.81 $207.45 |
30 | $24,960.64 |
$+768.75
(+3.1%) Black-Scholes |
14d Outside |