EX-99.1

Exhibit 99.1

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate

Collection Period

30-Jun-25

30/360 Days

Collection Period Start

6/1/2025

Distribution Date

15-Jul-25

Actual/360 Days

Collection Period End

6/30/2025

Prior Month Settlement Date

6/16/2025

Current Month Settlement Date

7/15/2025


	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Pool Balance					1,668,465,701.04		1,615,173,451.63		1,560,568,316.63		1.01
Yield Supplement Overcollaterization					130,004,099.86		123,670,641.25		115,026,325.11
Total Adjusted Pool Balance					1,538,461,601.18		1,491,502,810.38		1,445,541,991.52
Total Adjusted Securities					1,538,461,601.18		1,491,502,810.38		1,445,541,991.52		0.94
Class A-1 Notes		4.48800	%		342,800,000.00		295,841,209.20		249,880,390.34		0.73
Class A-2a Notes		4.50000	%		339,600,000.00		339,600,000.00		339,600,000.00		1.00
Class A-2b Notes		4.75385	%		185,000,000.00		185,000,000.00		185,000,000.00		1.00
Class A-3 Notes		4.49000	%		524,500,000.00		524,500,000.00		524,500,000.00		1.00
Class A-4 Notes		4.57000	%		85,000,000.00		85,000,000.00		85,000,000.00		1.00
Class B Notes		4.79000	%		23,100,000.00		23,100,000.00		23,100,000.00		1.00
Certificates		0.00000	%		38,461,601.18		38,461,601.18		38,461,601.18		1.00

	Principal Payment			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		45,960,818.86			1,069,671.13		134.0747341		3.1203942
Class A-2a Notes		0.00			1,273,595.51		—		3.7502812
Class A-2b Notes		0.00			708,520.71		—		3.8298417
Class A-3 Notes		0.00			1,962,651.03		—		3.7419467
Class A-4 Notes		0.00			323,732.99		—		3.8086234
Class B Notes		0.00			92,214.86		—		3.9919853
Certificates		0.00			0.00		—		—

Total Securities		45,960,818.86			5,430,386.23


I. COLLECTIONS

Interest:
Interest Collections									5,992,298.28
Repurchased Loan Proceeds Related to Interest									0.00

Total Interest Collections									5,992,298.28
Principal:
Principal Collections									54,358,007.64
Repurchased Loan Proceeds Related to Principal									0.00

Total Principal Collections									54,358,007.64
Recoveries of Defaulted Receivables									14,768.58

Total Collections									60,365,074.50


II. COLLATERAL POOL BALANCE DATA

						Number		Amount
Adjusted Pool Balance - Beginning of Period							64,229		1,491,502,810.38
Total Principal Payment									45,960,818.86

							63,358		1,445,541,991.52

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate


III. DISTRIBUTIONS

Total Collections			60,365,074.50
Reserve Account Draw			0.00
Total Available for Distribution			60,365,074.50
1. Reimbursement of Advance			0.00
2. Servicing Fee:
Servicing Fee Due			1,345,977.88
Servicing Fee Paid			1,345,977.88
Servicing Fee Shortfall			0.00
3. Interest:
Class A-1 Notes Monthly Interest
Class A-1 Notes Interest Carryover Shortfall			0.00
Class A-1 Notes Additional Interest			106.55
Class A-1 Notes Interest on Interest Carryover Shortfall			0.00
Class A-1 Notes Monthly Interest Distributable Amount			1,069,564.58
Class A-1 Notes Monthly Interest Paid			1,069,671.13
Change in Class A-1 Notes Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Interest
Class A-2a Notes Interest Carryover Shortfall			0.00
Class A-2a Notes Additional Interest			95.51
Class A-2a Notes Interest on Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Interest Distributable Amount			1,273,500.00
Class A-2a Notes Monthly Interest Paid			1,273,595.51
Change in Class A-2a Notes Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest
Class A-2b Notes Interest Carryover Shortfall			0.00
Class A-2b Notes Additional Interest			65.01
Class A-2b Notes Interest on Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest Distributable Amount			708,455.70
Class A-2b Notes Monthly Interest Paid			708,520.71
Change in Class A-2b Notes Interest Carryover Shortfall			0.00
Class A-3 Notes Monthly Interest
Class A-3 Notes Interest Carryover Shortfall			0.00
Class A-3 Notes Additional Interest			146.86
Class A-3 Notes Interest on Interest Carryover Shortfall			0.00
Class A-3 Notes Monthly Interest Distributable Amount			1,962,504.17
Class A-3 Notes Monthly Interest Paid			1,962,651.03
Change in Class A-3 Notes Interest Carryover Shortfall			0.00
Class A-4 Notes Monthly Interest
Class A-4 Notes Interest Carryover Shortfall			0.00
Class A-4 Notes Additional Interest			24.66
Class A-4 Notes Interest on Interest Carryover Shortfall			0.00
Class A-4 Notes Monthly Interest Distributable Amount			323,708.33
Class A-4 Notes Monthly Interest Paid			323,732.99
Change in Class A-4 Notes Interest Carryover Shortfall			0.00
Class B Notes Monthly Interest
Class B Notes Interest Carryover Shortfall			0.00
Class B Notes Additional Interest			7.36
Class B Notes Interest on Interest Carryover Shortfall			0.00
Class B Notes Monthly Interest Distributable Amount			92,207.50
Class B Notes Monthly Interest Paid			92,214.86
Change in Class B Notes Interest Carryover Shortfall			0.00

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate


Total Note Monthly Interest
Total Note Monthly Interest Due					5,430,386.23
Total Note Monthly Interest Paid					5,430,386.23
Total Note Interest Carryover Shortfall					0.00
Change in Total Note Interest Carryover Shortfall					0.00
Total Available for Principal Distribution					53,588,710.39
4. Total Monthly Principal Paid on the Notes					45,960,818.86
Total Noteholders’ Principal Carryover Shortfall					0.00
Total Noteholders’ Principal Distributable Amount					45,960,818.86
Change in Total Noteholders’ Principal Carryover Shortfall					0.00
5. Total Monthly Principal Paid on the Certificates					0.00
Total Certificateholders’ Principal Carryover Shortfall					0.00
Total Certificateholders’ Principal Distributable Amount					0.00
Change in Total Certificateholders’ Principal Carryover Shortfall					0.00
Remaining Available Collections					7,627,891.53
Deposit from Remaining Available Collections to fund Reserve Account					0.00
Remaining Available Collections Released to Certificateholder					7,627,891.53

V. RESERVE ACCOUNT

Initial Reserve Account Amount					3,846,154.00
Required Reserve Account Amount					3,846,154.00
Beginning Reserve Account Balance					3,846,154.00
Deposit of Remaining Available Collections					0.00
Ending Reserve Account Balance					3,846,154.00
Required Reserve Account Amount for Next Period					3,846,154.00

VI. POOL STATISTICS

Weighted Average Coupon					4.48	%
Weighted Average Remaining Maturity					49.84

	Amount			Number
Principal on Defaulted Receivables		247,127.36			8
Principal Recoveries of Defaulted Receivables		14,768.58

Monthly Net Losses		232,358.78
Pool Balance at Beginning of Collection Period		1,615,173,451.63
Net Loss Ratio for Third Preceding Collection Period		0.00	%
Net Loss Ratio for Second Preceding Collection Period		0.00	%
Net Loss Ratio for Preceding Collection Period		0.11	%
Net Loss Ratio for Current Collection Period		0.17	%
Four-Month Average Net Loss Ratio		0.07	%
Cumulative Net Losses for all Periods		386,058.23

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate


	Amount			Number			% of Receivables (EOP Balance)
Delinquent Receivables:
31-60 Days Delinquent		3,437,982.62			139			0
61-90 Days Delinquent		478,670.89			18			0
91-120 Days Delinquent		0.00			0			0
More than 120 Days		0.00			0			0

Total 31+ Days Delinquent Receivables:		3,916,653.51			157			0
61+ Days Delinquencies as Percentage of Receivables (EOP):
Delinquency Ratio for Third Preceding Collection Period		0.00	%		0.00	%
Delinquency Ratio for Second Preceding Collection Period		0.00	%		0.00	%
Delinquency Ratio for Preceding Collection Period		0.00	%		0.00	%
Delinquency Ratio for Current Collection Period		0.03	%		0.03	%
Four-Month Average Delinquency Ratio		0.01	%		0.01	%
60 Day Delinquent Receivables		518,657.74
Delinquency Percentage		0.03	%
Delinquency Trigger		4.90	%
Does the Delinquency Percentage exceed the Delinquency Trigger?		No
Principal Balance of Extensions		3,274,616.65
Number of Extensions		106

VII. STATEMENTS TO NOTEHOLDERS

1. Has there been a material change in practices with respect to charge-offs, collection and management of delinquent Receivables, and the effect of any grace period, re-aging, re-structuring, partial payments or other practices on delinquency and loss experience?								NO

2. Have there been any material breaches of representations, warranties or covenants contained in the Receivables?								NO

3. Has there been an issuance of notes or other securities backed by the Receivables?								NO

4. Has there been a material change in the underwriting, origination or acquisition of Receivables?								NO