Hypothetical Options Strategy - As of 2026-03-06 Black-Scholes Model
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-13 consolidating |
21d | $29.74 Now -9.1% |
$27-$28 $31-$32 |
$27.83 $31.65 |
212 | $8,875.06 |
$-4,514.35
(-50.9%) Black-Scholes |
9d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $52.30 Now -7.6% |
$48-$50 $55-$56 |
$48.93 $55.66 |
61 | $4,569.93 |
$-1,100.31
(-24.1%) Black-Scholes |
22d Outside |
| #2 | 2026-02-11 consolidating |
23d | $53.85 Now -10.3% |
$50-$51 $57-$58 |
$50.38 $57.32 |
59 | $4,573.20 |
$-3,255.33
(-71.2%) Black-Scholes |
7d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $51.50 Now -9.9% |
$47-$49 $54-$56 |
$48.18 $54.82 |
124 | $9,143.24 |
$-4,089.16
(-44.7%) Black-Scholes |
22d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-13 consolidating |
21d | $77.31 Now -8.0% |
$71-$73 $81-$83 |
$72.33 $82.29 |
41 | $4,561.01 |
$-1,346.31
(-29.5%) Black-Scholes |
9d Outside |
| #2 | 2026-02-10 consolidating |
24d | $77.92 Now -8.7% |
$72-$74 $82-$84 |
$72.90 $82.94 |
41 | $4,600.24 |
$-2,210.63
(-48.1%) Black-Scholes |
6d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-27 consolidating |
7d | $128.62 Now -5.9% |
$118-$122 $135-$139 |
$120.31 $136.93 |
16 | $3,005.92 |
$-297.74
(-9.9%) Black-Scholes |
23d In Zone |
| #2 | 2026-02-18 consolidating |
16d | $129.68 Now -6.7% |
$119-$123 $136-$140 |
$121.31 $138.05 |
16 | $3,030.52 |
$-281.15
(-9.3%) Black-Scholes |
14d Outside |
| #3 | 2026-02-11 consolidating |
23d | $131.61 Now -8.1% |
$121-$125 $138-$142 |
$123.11 $140.11 |
16 | $3,075.79 |
$-981.33
(-31.9%) Black-Scholes |
7d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-23 consolidating |
11d | $176.99 Now +4.5% |
$163-$168 $186-$191 |
$165.53 $188.45 |
18 | $4,701.49 |
$+192.61
(+4.1%) Black-Scholes |
19d In Zone |
| #2 | 2026-02-20 consolidating |
14d | $179.32 Now +3.2% |
$165-$170 $188-$194 |
$167.70 $190.94 |
18 | $4,762.20 |
$+870.64
(+18.3%) Black-Scholes |
16d In Zone |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-26 consolidating |
8d | $57.26 Now -8.8% |
$53-$54 $60-$62 |
$53.55 $60.97 |
114 | $9,687.53 |
$-2,985.17
(-30.8%) Black-Scholes |
22d Outside |
| Entry | Date | Held | Stock Price | Strikes (Put/Call) |
Breakeven (Low/High) |
Contracts | Credit | P&L | Expiry |
|---|---|---|---|---|---|---|---|---|---|
| #1 | 2026-02-13 consolidating |
21d | $65.10 Now -10.8% |
$60-$62 $68-$70 |
$60.87 $69.32 |
101 | $9,753.46 |
$-6,246.56
(-64.0%) Black-Scholes |
9d Outside |