XML 47 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Cash flows provided by (used in) operating activities:    
Net income (loss) $ 94,369us-gaap_NetIncomeLoss $ (895,610)us-gaap_NetIncomeLoss
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation 21,570us-gaap_Depreciation 18,675us-gaap_Depreciation
Amortization of leasehold improvements 2,599us-gaap_AmortizationOfLeasedAsset 941us-gaap_AmortizationOfLeasedAsset
Change in deferred tax asset, net 44us-gaap_IncomeTaxExpenseBenefit 7,478us-gaap_IncomeTaxExpenseBenefit
Equity based compensation for consulting and legal services 0bwmg_EquityBasedCompensationForConsultingAndLegalServices 58,610bwmg_EquityBasedCompensationForConsultingAndLegalServices
Equity based compensation for product exclusivity 0bwmg_EquityBasedCompensationForProductExclusivity 6,667bwmg_EquityBasedCompensationForProductExclusivity
Equity based employee and consultant bonuses 0bwmg_EquityBasedCompensationForEmployeeAndConsultantBonuses 19,600bwmg_EquityBasedCompensationForEmployeeAndConsultantBonuses
Stock options issued to non-employee Board of Director as incentive to enter in note-payable-related party   44,610bwmg_StockOptionsBasedCompensationForNonEmployeeBoardOfDirector
Equity based non-employee Board of Director' fees 0bwmg_EquityBasedCompensationForNonEmployeeBoardOfDirector 27,500bwmg_EquityBasedCompensationForNonEmployeeBoardOfDirector
Accretion of convertible debenture discounts 3,334us-gaap_AmortizationOfDebtDiscountPremium 133,793us-gaap_AmortizationOfDebtDiscountPremium
Equity based Chief Executive Officer compensation and bonuses 0bwmg_StockPayableToChiefExecutiveOfficerCompensation 291,905bwmg_StockPayableToChiefExecutiveOfficerCompensation
Amortization of prepaid equity based compensation to Chief Executive Officer 0bwmg_AmortizationOfPrepaidEquityBasedCompensationExpense 137,494bwmg_AmortizationOfPrepaidEquityBasedCompensationExpense
Loss on disposal of fixed assets 26,041us-gaap_GainLossOnDispositionOfAssets1 0us-gaap_GainLossOnDispositionOfAssets1
Loss on extinguishment of convertible debentures 0bwmg_GainsLossesOnExtinguishmentOfConvertibleDebentures 93,825bwmg_GainsLossesOnExtinguishmentOfConvertibleDebentures
Retirement of certain 2012 year end consultant bonuses 0bwmg_IncreaseDecreaseInConsultantStockBonusesRetirement (47,500)bwmg_IncreaseDecreaseInConsultantStockBonusesRetirement
Changes in operating assets and liabilities:    
Change in accounts receivable, net (11,395)us-gaap_IncreaseDecreaseInAccountsReceivable (9,742)us-gaap_IncreaseDecreaseInAccountsReceivable
Change in accounts receivable - related parties 34,617us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties (54,239)us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties
Change in inventory 22,389us-gaap_IncreaseDecreaseInInventories (24,735)us-gaap_IncreaseDecreaseInInventories
Change in prepaid expenses and other current assets 5,945bwmg_IncreaseDecreaseInPrepaidExpensesAndOtherCurrentAssets 39,328bwmg_IncreaseDecreaseInPrepaidExpensesAndOtherCurrentAssets
Change in other current assets - related parties 473us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent 0us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent
Change in other assets (3,414)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets 4,000us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Change in accounts payable and accrued liabilities (43,768)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 101,082us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Change in customer deposits and unearned revenue (59,225)bwmg_IncreaseDecreaseInCustomerDepositsToUnearnedRevenue 45,932bwmg_IncreaseDecreaseInCustomerDepositsToUnearnedRevenue
Change in other liabilities (858)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities (116,818)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Change in other liabilities and accrued interest - related parties 74,504bwmg_IncreaseDecreaseInOtherLiabilitiesAndAccruedInterestRelatedParties 0bwmg_IncreaseDecreaseInOtherLiabilitiesAndAccruedInterestRelatedParties
Change in royalties payable - related parties (9,468)bwmg_IncreaseDecreaseInRoyaltiesPayableRelatedParties (434)bwmg_IncreaseDecreaseInRoyaltiesPayableRelatedParties
Net cash provided by (used in) operating activities 157,757us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations (117,638)us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchase of fixed assets (82,451)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (23,600)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (82,451)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (23,600)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Proceeds from borrowing on convertible debentures 0us-gaap_ProceedsFromConvertibleDebt 176,750us-gaap_ProceedsFromConvertibleDebt
Proceeds from short-term loans payable 0us-gaap_ProceedsFromShortTermDebt 200,000us-gaap_ProceedsFromShortTermDebt
Repayment against short-term loans (18,413)us-gaap_RepaymentsOfShortTermDebt (2,000)us-gaap_RepaymentsOfShortTermDebt
Principal payment on convertible debentures 0us-gaap_RepaymentsOfConvertibleDebt (229,696)us-gaap_RepaymentsOfConvertibleDebt
Proceeds from notes payable 18,216us-gaap_ProceedsFromNotesPayable 0us-gaap_ProceedsFromNotesPayable
Principal payments on note payable (12,553)us-gaap_RepaymentsOfNotesPayable (12,259)us-gaap_RepaymentsOfNotesPayable
Proceeds from notes payable - related parties 0us-gaap_ProceedsFromRelatedPartyDebt 85,000us-gaap_ProceedsFromRelatedPartyDebt
Principal payments on note payable - related parties (113,452)us-gaap_RepaymentsOfRelatedPartyDebt (75,765)us-gaap_RepaymentsOfRelatedPartyDebt
Net cash (used in) provided by financing activities (126,202)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 142,030us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash (50,896)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 792us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 70,084us-gaap_CashAndCashEquivalentsAtCarryingValue 69,292us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash, end of period 19,188us-gaap_CashAndCashEquivalentsAtCarryingValue 70,084us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Cash paid for interest 14,437us-gaap_InterestPaid 16,324us-gaap_InterestPaid
Cash paid for income taxes 0us-gaap_IncomeTaxesPaid 0us-gaap_IncomeTaxesPaid
Supplemental disclosures of non-cash investing activities and future operating activities:    
Discounts on convertible debentures 0bwmg_DiscountsOnConvertibleDebenture 72,053bwmg_DiscountsOnConvertibleDebenture
Conversion of convertible debentures to stock 102,265us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments 177,134us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
Conversion of accrued payroll to stock - related party 54,000bwmg_ConversionOfAccruedPayrollToStock 54,000bwmg_ConversionOfAccruedPayrollToStock
Conversion of accrued interest and fees on convertible debentures to stock 4,002bwmg_ConversionOfAccruedInterestAndFeesOnToConvertibleDebenture 7,402bwmg_ConversionOfAccruedInterestAndFeesOnToConvertibleDebenture
Conversion of accrued Non-employee Board of Directors fees to stock 0bwmg_ConversionOfAccruedFeesToStock 15,000bwmg_ConversionOfAccruedFeesToStock
Retirement of shares returned by non-employee Board of Director $ 1,383bwmg_RetirementValueOfSharesReturned $ 0bwmg_RetirementValueOfSharesReturned