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 | 2026-02-25 consolidating |
9d | $121.38 Now -3.4% |
$121.38 (ATM) $115 / $127 |
$116.83 $125.93 |
65 | $29,600.93 |
$+454.41
(+1.5%) Black-Scholes |
21d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $186.83 Now -9.6% |
$186.83 (ATM) $177 / $196 |
$179.78 $193.88 |
21 | $14,797.94 |
$-2,651.82
(-17.9%) Black-Scholes |
23d Outside |
| #2 | 2026-02-18 consolidating |
16d | $182.67 Now -7.5% |
$182.67 (ATM) $174 / $192 |
$175.78 $189.56 |
22 | $15,155.05 |
$-2,047.22
(-13.5%) Black-Scholes |
14d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-13 consolidating |
21d | $81.48 Now -7.3% |
$81.48 (ATM) $77 / $86 |
$78.39 $84.57 |
101 | $31,178.57 |
$-4,744.88
(-15.2%) Black-Scholes |
9d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $60.44 Now -3.7% |
$60.44 (ATM) $57 / $63 |
$58.15 $62.73 |
68 | $15,587.37 |
$-216.02
(-1.4%) Black-Scholes |
26d In Zone |
| #2 | 2026-02-23 consolidating |
11d | $60.38 Now -3.7% |
$60.38 (ATM) $57 / $63 |
$58.09 $62.67 |
68 | $15,582.83 |
$+330.33
(+2.1%) Black-Scholes |
19d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $69.90 Now -7.3% |
$69.90 (ATM) $66 / $73 |
$67.25 $72.55 |
59 | $15,662.01 |
$-1,531.29
(-9.8%) Black-Scholes |
26d Outside |
| #2 | 2026-02-24 consolidating |
10d | $70.00 Now -7.4% |
$70.00 (ATM) $66 / $74 |
$67.34 $72.66 |
59 | $15,683.94 |
$-1,649.78
(-10.5%) Black-Scholes |
20d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-04 consolidating |
2d | $18.85 Now +0.3% |
$18.85 (ATM) $18 / $20 |
$18.13 $19.57 |
149 | $10,674.24 |
$+99.76
(+0.9%) Black-Scholes |
28d In Zone |
| #2 | 2026-03-02 consolidating |
4d | $19.18 Now -1.4% |
$19.18 (ATM) $18 / $20 |
$18.45 $19.91 |
145 | $10,597.35 |
$+176.73
(+1.7%) Black-Scholes |
26d In Zone |
| #3 | 2026-02-27 consolidating |
7d | $19.25 Now -1.7% |
$19.25 (ATM) $18 / $20 |
$18.52 $19.98 |
145 | $10,608.53 |
$+332.87
(+3.1%) Black-Scholes |
23d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $29.97 Now -6.3% |
$29.97 (ATM) $28 / $31 |
$28.81 $31.13 |
147 | $17,051.87 |
$-991.36
(-5.8%) Black-Scholes |
26d Outside |
| #2 | 2026-02-19 consolidating |
15d | $29.10 Now -3.5% |
$29.10 (ATM) $28 / $31 |
$27.97 $30.23 |
154 | $17,333.56 |
$+975.15
(+5.6%) Black-Scholes |
15d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-09 consolidating |
25d | $154.09 Now +31.4% |
$154.09 (ATM) $146 / $162 |
$148.09 $160.09 |
58 | $34,771.32 |
$-9,858.10
(-28.4%) Black-Scholes |
5d Outside |