XML 46 R6.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
Cash flows provided by (used in) operating activities:    
Net loss $ (79,628)us-gaap_NetIncomeLoss $ (38,399)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 5,527us-gaap_Depreciation 5,432us-gaap_Depreciation
Amortization of leasehold improvements 3,198us-gaap_AmortizationOfLeasedAsset 170us-gaap_AmortizationOfLeasedAsset
Change in deferred tax asset, net 43us-gaap_IncomeTaxExpenseBenefit 44us-gaap_IncomeTaxExpenseBenefit
Accretion of convertible debenture discounts 0us-gaap_AmortizationOfDebtDiscountPremium 3,334us-gaap_AmortizationOfDebtDiscountPremium
Changes in operating assets and liabilities:    
Change in accounts receivable, net 30,914us-gaap_IncreaseDecreaseInAccountsReceivable 18,587us-gaap_IncreaseDecreaseInAccountsReceivable
Change in accounts receivable - related parties 29,165us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties 24,331us-gaap_IncreaseDecreaseInAccountsReceivableRelatedParties
Change in inventory (52,257)us-gaap_IncreaseDecreaseInInventories (10,967)us-gaap_IncreaseDecreaseInInventories
Change in prepaid expenses and other current assets (8,529)bwmg_IncreaseDecreaseInPrepaidExpensesAndOtherCurrentAssets (8,021)bwmg_IncreaseDecreaseInPrepaidExpensesAndOtherCurrentAssets
Change in other current assets - related parties (2,305)us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent 254us-gaap_IncreaseDecreaseInDueToOtherRelatedPartiesCurrent
Change in other assets (339)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets 0us-gaap_IncreaseDecreaseInOtherNoncurrentAssets
Change in accounts payable and accrued liabilities 108,563us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 8,431us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Change in customer deposits and unearned revenue 17,853bwmg_IncreaseDecreaseInCustomerDepositsToUnearnedRevenue 38,733bwmg_IncreaseDecreaseInCustomerDepositsToUnearnedRevenue
Change in other liabilities (553)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities (1,488)us-gaap_IncreaseDecreaseInOtherCurrentLiabilities
Change in other liabilities and accrued interest - related parties 11,998bwmg_IncreaseDecreaseInOtherLiabilitiesAndAccruedInterestRelatedParties 3,004bwmg_IncreaseDecreaseInOtherLiabilitiesAndAccruedInterestRelatedParties
Change in royalties payable - related parties 10,060bwmg_IncreaseDecreaseInRoyaltiesPayableRelatedParties (3,676)bwmg_IncreaseDecreaseInRoyaltiesPayableRelatedParties
Net cash provided by operating activities 73,710us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 39,769us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash flows from investing activities:    
Purchase of fixed assets (6,805)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment 0us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Net cash used in investing activities (6,805)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations 0us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash flows from financing activities:    
Principal payments on notes payable (4,249)us-gaap_RepaymentsOfNotesPayable (3,088)us-gaap_RepaymentsOfNotesPayable
Proceeds from notes payable - related parties 0us-gaap_ProceedsFromRelatedPartyDebt 0us-gaap_ProceedsFromRelatedPartyDebt
Principal payments on note payable - related parties (7,084)us-gaap_RepaymentsOfRelatedPartyDebt (56,786)us-gaap_RepaymentsOfRelatedPartyDebt
Net cash used in financing activities (11,333)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (59,874)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net change in cash 55,572us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (20,105)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash, beginning of period 19,188us-gaap_CashAndCashEquivalentsAtCarryingValue 70,084us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash, end of period 74,760us-gaap_CashAndCashEquivalentsAtCarryingValue 49,979us-gaap_CashAndCashEquivalentsAtCarryingValue
Supplemental disclosures of cash flow information:    
Cash paid for interest 1,518us-gaap_InterestPaid 2,133us-gaap_InterestPaid
Cash paid for income taxes 0us-gaap_IncomeTaxesPaid 0us-gaap_IncomeTaxesPaid
Supplemental disclosures of non-cash investing activities and future operating activities:    
Conversion of convertible debentures to stock 4,680us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments 10,110us-gaap_StockIssuedDuringPeriodValueConversionOfConvertibleSecuritiesNetOfAdjustments
Conversion of accrued payroll to stock - related party 13,500bwmg_ConversionOfAccruedPayrollToStock 13,500bwmg_ConversionOfAccruedPayrollToStock
Conversion of accrued interest and fees on convertible debentures to stock 6,280bwmg_ConversionOfAccruedInterestAndFeesOnToConvertibleDebenture 1,700bwmg_ConversionOfAccruedInterestAndFeesOnToConvertibleDebenture
Retirement of shares returned by non-employee Board of Director $ 0bwmg_RetirementValueOfSharesReturned $ 1,383bwmg_RetirementValueOfSharesReturned