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 | $163.75 Now +0.4% |
$163.75 (ATM) $156 / $172 |
$157.73 $169.77 |
23 | $13,849.21 |
$+831.33
(+6.0%) Black-Scholes |
21d In Zone |
| #2 | 2026-02-12 consolidating |
22d | $165.11 Now -0.4% |
$165.11 (ATM) $157 / $173 |
$159.04 $171.18 |
22 | $13,359.25 |
$+3,564.81
(+26.7%) Black-Scholes |
8d In Zone |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-10 consolidating |
24d | $75.00 Now +4.0% |
$75.00 (ATM) $71 / $79 |
$72.22 $77.78 |
102 | $28,344.21 |
$+1,652.55
(+5.8%) Black-Scholes |
6d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-19 consolidating |
15d | $102.71 Now -5.9% |
$102.71 (ATM) $98 / $108 |
$98.88 $106.54 |
25 | $9,583.99 |
$-620.80
(-6.5%) Black-Scholes |
15d Outside |
| #2 | 2026-02-13 consolidating |
21d | $104.61 Now -7.6% |
$104.61 (ATM) $99 / $110 |
$100.71 $108.51 |
25 | $9,754.76 |
$-1,903.31
(-19.5%) Black-Scholes |
9d Outside |
| #3 | 2026-02-11 consolidating |
23d | $105.26 Now -8.2% |
$105.26 (ATM) $100 / $111 |
$101.34 $109.18 |
24 | $9,419.68 |
$-2,360.29
(-25.1%) Black-Scholes |
7d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $225.35 Now -6.4% |
$225.35 (ATM) $214 / $237 |
$216.84 $233.86 |
12 | $10,213.41 |
$-787.37
(-7.7%) Black-Scholes |
22d Outside |
| #2 | 2026-02-20 consolidating |
14d | $232.52 Now -9.3% |
$232.52 (ATM) $221 / $244 |
$223.74 $241.30 |
11 | $9,661.00 |
$-1,888.75
(-19.6%) Black-Scholes |
16d Outside |
| #3 | 2026-02-13 consolidating |
21d | $228.71 Now -7.8% |
$228.71 (ATM) $217 / $240 |
$220.07 $237.35 |
11 | $9,503.03 |
$-1,758.79
(-18.5%) Black-Scholes |
9d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 consolidating |
14d | $310.79 Now -7.3% |
$310.79 (ATM) $295 / $326 |
$298.86 $322.72 |
13 | $15,514.99 |
$-1,476.01
(-9.5%) Black-Scholes |
16d Outside |
| #2 | 2026-02-11 consolidating |
23d | $310.82 Now -7.3% |
$310.82 (ATM) $295 / $326 |
$298.89 $322.75 |
13 | $15,515.41 |
$-2,404.02
(-15.5%) Black-Scholes |
7d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-13 consolidating |
21d | $29.74 Now -9.1% |
$29.74 (ATM) $28 / $31 |
$28.58 $30.90 |
306 | $35,594.36 |
$-6,353.52
(-17.8%) Black-Scholes |
9d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $52.30 Now -7.6% |
$52.30 (ATM) $50 / $55 |
$50.25 $54.35 |
87 | $17,850.65 |
$-1,380.77
(-7.7%) Black-Scholes |
22d Outside |
| #2 | 2026-02-11 consolidating |
23d | $53.85 Now -10.3% |
$53.85 (ATM) $51 / $57 |
$51.74 $55.96 |
86 | $18,156.27 |
$-4,138.44
(-22.8%) Black-Scholes |
7d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $51.50 Now -9.9% |
$51.50 (ATM) $49 / $54 |
$49.48 $53.52 |
179 | $36,233.80 |
$-4,746.18
(-13.1%) Black-Scholes |
22d Outside |