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 | 2026-02-20 consolidating |
14d | $79.16 Now -10.6% |
$79.16 (ATM) $75 / $83 |
$76.20 $82.12 |
99 | $29,275.61 |
$-7,501.81
(-25.6%) Black-Scholes |
16d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-02 consolidating |
4d | $180.57 Now -6.7% |
$180.57 (ATM) $172 / $190 |
$173.82 $187.32 |
43 | $29,019.89 |
$-2,841.60
(-9.8%) Black-Scholes |
26d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-25 consolidating |
9d | $79.88 Now -7.5% |
$79.88 (ATM) $76 / $84 |
$76.70 $83.06 |
123 | $39,105.78 |
$-2,273.64
(-5.8%) Black-Scholes |
21d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $50.35 Now -9.7% |
$50.35 (ATM) $48 / $53 |
$48.30 $52.40 |
211 | $43,207.53 |
$-3,583.58
(-8.3%) Black-Scholes |
22d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $676.57 Now -9.5% |
$676.57 (ATM) $643 / $710 |
$648.69 $704.45 |
5 | $13,940.60 |
$-903.14
(-6.5%) Black-Scholes |
23d Outside |
| #2 | 2026-02-23 consolidating |
11d | $683.60 Now -10.4% |
$683.60 (ATM) $649 / $718 |
$655.43 $711.77 |
5 | $14,084.95 |
$-1,170.60
(-8.3%) Black-Scholes |
19d Outside |
| #3 | 2026-02-20 consolidating |
14d | $685.94 Now -10.7% |
$685.94 (ATM) $652 / $720 |
$657.67 $714.21 |
5 | $14,134.15 |
$-1,342.12
(-9.5%) Black-Scholes |
16d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $97.16 Now +21.7% |
$97.16 (ATM) $92 / $102 |
$93.13 $101.19 |
40 | $16,134.08 |
$-2,621.39
(-16.2%) Black-Scholes |
22d Outside |
| #2 | 2026-02-24 consolidating |
10d | $96.11 Now +23.1% |
$96.11 (ATM) $91 / $101 |
$92.12 $100.10 |
40 | $15,966.46 |
$-2,785.86
(-17.4%) Black-Scholes |
20d Outside |
| #3 | 2026-02-17 consolidating |
17d | $93.79 Now +26.1% |
$93.79 (ATM) $89 / $98 |
$89.90 $97.68 |
41 | $15,959.91 |
$-3,159.64
(-19.8%) Black-Scholes |
13d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-20 consolidating |
14d | $29.43 Now -9.0% |
$29.43 (ATM) $28 / $31 |
$28.20 $30.66 |
205 | $25,135.53 |
$-1,134.51
(-4.5%) Black-Scholes |
16d Outside |
| #2 | 2026-02-18 consolidating |
16d | $29.44 Now -9.0% |
$29.44 (ATM) $28 / $31 |
$28.21 $30.67 |
205 | $25,137.14 |
$-1,190.65
(-4.7%) Black-Scholes |
14d Outside |
| Entry | Date | Held | Stock Price | Strikes (ATM/Wings) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-03-03 consolidating |
3d | $30.74 Now +9.9% |
$30.74 (ATM) $29 / $32 |
$29.45 $32.03 |
199 | $25,655.32 |
$-1,067.88
(-4.2%) Black-Scholes |
27d Outside |
| #2 | 2026-02-17 consolidating |
17d | $31.42 Now +7.5% |
$31.42 (ATM) $30 / $33 |
$30.11 $32.73 |
196 | $25,773.09 |
$+133.43
(+0.5%) Black-Scholes |
13d Outside |