Exhibit 99.1
GM Financial Automobile Leasing Trust 2025-2
5.050% Exchange Note
Class A-1 4.48100% Asset Backed Notes
Class A-2A 4.55% Asset Backed Notes
Class A-2B Floating Asset Backed Notes
Class A-3 4.58% Asset Backed Notes
Class A-4 4.64% Asset Backed Notes
Class B 4.80% Asset Backed Notes
Class C 5.04% Asset Backed Notes
Servicer’s Certificate
| Beginning of Period: | 08/01/25 |
| End of Period: | 08/31/25 |
| Number of days in Interest Period (Actual/360): | 33 |
| Number of days in Collection Period: | 31 |
| Report Due Date: | 09/18/25 |
| Distribution Date: | 09/22/25 |
| Transaction Month: | 4 |
| Original Agg. | ||||||||||||
| 2025-2 Designated Pool | Units | Start Date | Closing Date | Securitization Value | ||||||||
| 44,410 | 04/01/2025 | 05/29/2025 | $ | 1,455,566,250 | ||||||||
| Total | 44,410 | $ | 1,455,566,250 | |||||||||
RECONCILIATION OF 2025-2 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE
| {1} | Beginning of period Aggregate Securitization Value | {1} | $ | 1,360,237,543 | ||||||||
| {2} | Reduction in Agg. Securitization Value due to payments | {2} | 12,660,852 | |||||||||
| {3} | Reduction in Agg. Securitization Value due to Defaulted Leases | {3} | 2,121,305 | |||||||||
| {4} | Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases | {4} | 11,832,535 | |||||||||
| {5} | Other adjustments | {5} | 0 | |||||||||
| {6} | Total change in Agg. Securitization Value | {6} | 26,614,692 | |||||||||
| {7} | End of period Aggregate Securitization Value | {7} | $ | 1,333,622,851 | ||||||||
| {8} | Pool Factor | {8} | 91.622271 | % |
RECONCILIATION OF 2025-2 EXCHANGE NOTE
| {9} | Original Exchange Note Balance | {9} | $ | 1,380,000,000 | ||||
| {10} | Beginning of period Exchange Note Balance | {10} | $ | 1,284,671,293 | ||||
| {11} | Exchange Note Principal Payment Amount | {11} | 26,614,692 | |||||
| {12} | End of period Exchange Note Balance | {12} | $ | 1,258,056,601 | ||||
| {13} | Note Pool Factor | {13} | 91.163522 | % |
1
RECONCILIATION OF THE ASSET BACKED NOTES
| Class A-1 | Class A-2A | Class A-2B | Class A-3 | Class A-4 | ||||||||||||||||||||
| {14} | Original Note Balance | {14} | $ | 187,040,000 | $ | 250,000,000 | $ | 217,000,000 | $ | 466,700,000 | $ | 64,800,000 | ||||||||||||
| {15} | Beginning of period Note Balance | {15} | $ | 77,195,256 | $ | 250,000,000 | $ | 217,000,000 | $ | 466,700,000 | $ | 64,800,000 | ||||||||||||
| {16} | Noteholders’ Principal Distributable Amount | {16} | 26,614,692 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {17} | Noteholders’ Accelerated Principal Amount | {17} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {18} | Aggregate Principal Parity Amount | {18} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {19} | Matured Principal Shortfall | {19} | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
| {20} | End of period Note Balance | {20} | $ | 50,580,564 | $ | 250,000,000 | $ | 217,000,000 | $ | 466,700,000 | $ | 64,800,000 | ||||||||||||
| {21} | Note Pool Factor | {21} | 27.042645 | % | 100.000000 | % | 100.000000 | % | 100.0000000 | % | 100.000000 | % | ||||||||||||
| Class B | Class C | TOTAL | ||||||||||||||
| {22} | Original Note Balance | {22} | $ | 64,760,000 | $ | 59,670,000 | $ | 1,309,970,000 | ||||||||
| {23} | Beginning of period Note Balance | {23} | $ | 64,760,000 | $ | 59,670,000 | $ | 1,200,125,256 | ||||||||
| {24} | Noteholders’ Principal Distributable Amount | {24} | 0 | 0 | 26,614,692 | |||||||||||
| {25} | Noteholders’ Accelerated Principal Amount | {25} | 0 | 0 | 0 | |||||||||||
| {26} | Aggregate Principal Parity Amount | {26} | 0 | 0 | 0 | |||||||||||
| {27} | Matured Principal Shortfall | {27} | 0 | 0 | 0 | |||||||||||
| {28} | End of period Note Balance | {28} | $ | 64,760,000 | $ | 59,670,000 | $ | 1,173,510,564 | ||||||||
| {29} | Note Pool Factor | {29} | 100.000000 | % | 100.000000 | % | 89.583011 | % | ||||||||
EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Principal payment calculation: | ||||||||||||
| {30} | Beginning of period Designated Pool Balance | {30} | $ | 1,360,237,543 | ||||||||
| {31} | Ending Designated Pool Balance | {31} | 1,333,622,851 | |||||||||
| {32} | Unpaid prior Exchange Note Principal Payment Amount | {32} | 0 | |||||||||
| {33} | Sum of {31} + {32} | {33} | 1,333,622,851 | |||||||||
| {34} | Exchange Note Principal Payment Amount {30} - {33} | {34} | $ | 26,614,692 | ||||||||
| Interest calculation: | ||||||||||||||||||||||
| Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | |||||||||||||||||
| {35} | $ | 1,284,671,293 | $ | 0 | 5.050 | % | 30 | 30/360 | $ | 5,406,326 | ||||||||||||
2
RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT
| Additions: | ||||||||||||
| {36} | 2025-2 Designated Pool Collections (net of Liquidation Proceeds and fees) | {36} | $ | 23,120,436 | ||||||||
| {37} | Net Liquidation Proceeds collected during period | {37} | 15,283,324 | |||||||||
| {38} | Investment Earnings | {38} | 139,598 | |||||||||
| {39} | Investment Earnings - transferred to Indenture Note Collection Account | {39} | (139,598 | ) | ||||||||
| {40} | Deposit from Servicer | {40} | 0 | |||||||||
| {41} | Total Additions: | {41} | 38,403,760 | |||||||||
| Distributions: | ||||||||||||
| {42} | To the Servicer, Designated Pool Servicing Fee | {42} | 1,133,531 | |||||||||
| {43} | To the 2025-2 Exchange Noteholder, the Exchange Note Interest Payment Amount | {43} | 5,406,326 | |||||||||
| {44} | To the 2025-2 Exchange Noteholder, the Exchange Note Principal Payment Amount | {44} | 26,614,692 | |||||||||
| {45} | To the 2025-2 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xiv) | {45} | 0 | |||||||||
| {46} | To the 2025-2 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments | {46} | 5,249,211 | |||||||||
| {47} | Total Distributions: | {47} | $ | 38,403,760 | ||||||||
NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS
| Noteholders’ Principal Distributable calculation: | ||||||||||||||||||||
| {48} | Beginning Agg. Securitization Value | {48} | $ | 1,360,237,543 | ||||||||||||||||
| {49} | Ending Agg. Securitization Value | {49} | 1,333,622,851 | |||||||||||||||||
| {50} | Principal Distributable Amount {48} - {49} | {50} | 26,614,692 | |||||||||||||||||
| {51} | Noteholders’ Principal Carryover Amount | {51} | 0 | |||||||||||||||||
| {52} | Principal Distributable Amount + Noteholders’ Principal Carryover Amount | {52} | 26,614,692 | |||||||||||||||||
| {53} | Amount required to reduce Outstanding Amount after giving effect to distributions made pursuant to Indenture Section 8.3 (a) (i) through (x) to the Required Pro Forma Note Balance | {53} | 26,614,692 | |||||||||||||||||
| {54} | Noteholders’ Principal Distributable Amount Lesser of {52} and {53} | {54} | $ | 26,614,692 | ||||||||||||||||
| Noteholders’ Interest Distributable calculation: | ||||||||||||||||||||||
| Class | Beg Note Balance | Interest Carryover | Interest Rate | Days | Days Basis | Interest | ||||||||||||||||
| {55} | Class A-1 | $ | 77,195,256 | $ | 0 | 4.48100 | % | 33 | Actual/360 | $ | 317,086 | |||||||||||
| {56} | Class A-2A | $ | 250,000,000 | 0 | 4.55 | % | 30 | 30/360 | 947,917 | |||||||||||||
| {57} | Class A-2B | $ | 217,000,000 | 0 | 4.84503 | % | 33 | Actual/360 | 963,758 | |||||||||||||
| {58} | Class A-3 | $ | 466,700,000 | 0 | 4.58 | % | 30 | 30/360 | 1,781,239 | |||||||||||||
| {59} | Class A-4 | $ | 64,800,000 | 0 | 4.64 | % | 30 | 30/360 | 250,560 | |||||||||||||
| {60} | Class B | $ | 64,760,000 | 0 | 4.80 | % | 30 | 30/360 | 259,040 | |||||||||||||
| {61} | Class C | $ | 59,670,000 | 0 | 5.04 | % | 30 | 30/360 | 250,614 | |||||||||||||
3
RECONCILIATION OF INDENTURE COLLECTION ACCOUNT
| Available Funds: | ||||||||||||
| {62} | 2025-2 Exchange Note Collections | {62} | $ | 37,270,229 | ||||||||
| {63} | Investment Earnings | {63} | 0 | |||||||||
| {64} | Investment Earnings - transferred from Exchange Note Collection Account | {64} | 139,598 | |||||||||
| {65} | Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement | {65} | 12,928 | |||||||||
| {66} | Optional Purchase Price | {66} | 0 | |||||||||
| {67} | Indenture Section 5.4 disposition of Collateral | {67} | 0 | |||||||||
| {68} | Available Funds: | {68} | 37,422,755 | |||||||||
| {69} | Reserve Account Withdrawal Amount | {69} | 0 | |||||||||
| {70} | Total Distributable Funds: | {70} | 37,422,755 | |||||||||
| Distributions: | ||||||||||||
| {71} | To the Successor Servicer, unpaid transition expenses, pro rata | {71} | 0 | |||||||||
| {72} | To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata | {72} | 417 | |||||||||
| {73} | To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata | {73} | 250 | |||||||||
| {74} | To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata | {74} | 0 | |||||||||
| {75} | Class A-1 Noteholders’ Interest Distributable Amount pari passu | {75} | 317,086 | |||||||||
| {76} | Class A-2A Noteholders’ Interest Distributable Amount pari passu | {76} | 947,917 | |||||||||
| {77} | Class A-2B Noteholders’ Interest Distributable Amount pari passu | {77} | 963,758 | |||||||||
| {78} | Class A-3 Noteholders’ Interest Distributable Amount pari passu | {78} | 1,781,239 | |||||||||
| {79} | Class A-4 Noteholders’ Interest Distributable Amount pari passu | {79} | 250,560 | |||||||||
| {80} | Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {80} | 0 | |||||||||
| {81} | Class B Noteholders’ Interest Distributable Amount | {81} | 259,040 | |||||||||
| {82} | Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {82} | 0 | |||||||||
| {83} | Class C Noteholders’ Interest Distributable Amount | {83} | 250,614 | |||||||||
| {84} | Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall | {84} | 0 | |||||||||
| {85} | Noteholders’ Principal Distributable Amount | {85} | 26,614,692 | |||||||||
| {86} | To the Reserve Account, the Reserve Account Required Amount | {86} | 0 | |||||||||
| {87} | To the Noteholders, the Accelerated Principal Amount (as calculated below) | {87} | 0 | |||||||||
| {88} | To the Successor Servicer, any amounts in excess of the caps set forth, pro rata | {88} | 0 | |||||||||
| {89} | To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata | {89} | 0 | |||||||||
| {90} | To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata | {90} | 0 | |||||||||
| {91} | To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata | {91} | 0 | |||||||||
| {92} | To the Issuer Trust Certificateholders, the aggregate amount remaining | {92} | 6,037,182 | |||||||||
| {93} | Total Distributions: | {93} | $ | 37,422,755 | ||||||||
4
PRINCIPAL PARITY AMOUNT CALCULATION
| Class | (X) Cumulative Note Balance | (Y) Aggregate Securitization Value | (I) Excess of (X) - (Y) | (II) Total Available Funds in Indenture Collection Account | Lesser of (I) or (II) | |||||||||||||||||
| {94} | Class A | $ | 1,075,695,256 | $ | 1,333,622,851 | $ | 0 | $ | 33,161,528 | $ | 0 | |||||||||||
| {95} | Class B | 1,140,455,256 | 1,333,622,851 | 0 | 32,902,488 | 0 | ||||||||||||||||
| {96} | Class C | 1,200,125,256 | 1,333,622,851 | 0 | 32,651,874 | 0 | ||||||||||||||||
ACCELERATED PRINCIPAL AMOUNT CALCULATION
| {97} | Excess Total Available Funds | {97} | $ | 6,037,182 | ||||||||||||||||
| {98} | Beginning Note Balance | {98} | 1,200,125,256 | |||||||||||||||||
| {99} | Principal payments through Indenture Section 8.3 (a) (i) through (xii) | {99} | 26,614,692 | |||||||||||||||||
| {100} | Pro-Forma Note Balance | {100} | 1,173,510,564 | |||||||||||||||||
| {101} | Ending Aggregate Securitization Value | {101} | 1,333,622,851 | |||||||||||||||||
| {102} | 11.0% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 10.5% Thereafter ($160,112,287) | {102} | 160,112,287 | |||||||||||||||||
| {103} | Required Pro Forma Note Balance {101} - {102} | {103} | 1,173,510,564 | |||||||||||||||||
| {104} | Excess of Pro Forma Balance minus Required Pro Forma Balance {100} - {103} | {104} | 0 | |||||||||||||||||
| {105} | Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance | {105} | $ | 0 |
OVERCOLLATERALIZATION CALCULATIONS
| Exchange Note: | ||||||||||||
| {106} | Ending Aggregate Securitization Value | {106} | $ | 1,333,622,851 | ||||||||
| {107} | End of Period Note Balance | {107} | 1,258,056,601 | |||||||||
| {108} | Overcollateralization | {108} | 75,566,250 | |||||||||
| {109} | Overcollateralization % | {109} | 5.67 | % | ||||||||
| Asset Backed Notes: | ||||||||||||
| {110} | Ending Aggregate Securitization Value | {110} | 1,333,622,851 | |||||||||
| {111} | End of Period Note Balance | {111} | 1,173,510,564 | |||||||||
| {112} | Overcollateralization | {112} | 160,112,287 | |||||||||
| {113} | Overcollateralization % | {113} | 12.01 | % | ||||||||
5
RECONCILIATION OF 2025-2 CASH RESERVE ACCOUNT
| {114} | Specified Reserve Balance | {114} | $ | 3,638,916 | ||||||||
| {115} | Beginning of Period Reserve Account balance | {115} | $ | 3,638,916 | ||||||||
| {116} | Investment Earnings | {116} | 12,928 | |||||||||
| {117} | From the Indenture Collection Account, the Reserve Account Required Amount | {117} | 0 | |||||||||
| {118} | To the Indenture Collection Account, the Reserve Account Withdrawal Amount | {118} | 0 | |||||||||
| {119} | Total Reserve balance available: | {119} | 3,651,844 | |||||||||
| {120} | Specified Reserve Balance | {120} | 3,638,916 | |||||||||
| {121} | Release Excess Cash to Indenture Collection Available Funds | {121} | 12,928 | |||||||||
| {122} | End of period Reserve Account balance | {122} | $ | 3,638,916 |
ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER
| Dollars | Percentage | |||||||||||
| {123} | Receivables with Scheduled Payment delinquent 61 days or more | {123} | $ | 1,691,725 | 0.13 | % | ||||||
| {124} | Compliance (Trigger Violation is a Delinquency Rate Greater Than 1.40%) | {124} | Yes | |||||||||
| By: | /s/ Randal L. Willis | |
| Name: | Randal L. Willis | |
| Title: | Senior Vice President, Securitization & Conduit Reporting | |
| Date: | September 17, 2025 |
6
GM Financial
GMALT 2025-2
Supplemental Monthly Data
August 31, 2025
| Aggregate Securitization Value | Residual Value | |||||||
| Beginning of Period | $ | 1,360,237,543 | $ | 1,081,371,447 | ||||
| Change | (26,614,692 | ) | (11,769,750 | ) | ||||
| End of Period | $ | 1,333,622,851 | $ | 1,069,601,697 | ||||
| Residual Value as % of Agg. Securitization Value | 80.20 | % | ||||||
Delinquency
| Leases with scheduled payment delinquent | Number of Leases | Agg. Securitization Value | Percentage(1) | |||||||||
| 0 - 30 days | 42,407 | 1,328,167,793 | 99.59 | % | ||||||||
| 31 - 60 days | 106 | 3,763,333 | 0.28 | % | ||||||||
| 61 - 90 days | 42 | 1,422,884 | 0.11 | % | ||||||||
| 91 - 120 days | 9 | 268,841 | 0.02 | % | ||||||||
| Total | 42,564 | 1,333,622,851 | 100.00 | % | ||||||||
Lease Terminations
| Current Period | Cumulative | |||||||||||||||
| Number of Leases | Agg. Securitization Value | Number of Leases | Agg. Securitization Value | |||||||||||||
| Retained vehicles by lessee | ||||||||||||||||
| Early terminations | 298 | 9,016,507 | 1,359 | 44,485,371 | ||||||||||||
| Standard terminations | 48 | 1,114,500 | 63 | 1,420,507 | ||||||||||||
| Total retained by lessee | 346 | 10,131,007 | 1,422 | 45,905,878 | ||||||||||||
| Returned Vehicles | ||||||||||||||||
| Early terminations | 56 | 1,609,627 | 131 | 3,537,950 | ||||||||||||
| Standard terminations | 5 | 91,901 | 6 | 112,818 | ||||||||||||
| Total returned to dealer | 61 | 1,701,528 | 137 | 3,650,768 | ||||||||||||
| Charged off leases / Repossessed vehicles | 67 | 2,121,305 | 287 | 8,792,681 | ||||||||||||
| Repurchases | 0 | 0 | 0 | 0 | ||||||||||||
| Other | 0 | 0 | 0 | 0 | ||||||||||||
| Total terminations | 474 | 13,953,840 | 1,846 | 58,349,327 | ||||||||||||
Lease Extensions/Deferments
| Current Period | ||||||||||||
| Number of Leases | Agg. Securitization Value | Percentage | ||||||||||
| Term Extensions | 9 | 115,894 | 0.01 | % | ||||||||
| Deferments | 13 | 456,771 | 0.03 | % | ||||||||
7
Net Credit (Gain) Loss
| Current Period | Cumulative | |||||||
| Agg. Securitized Value of early term defaults | 2,121,305 | 8,792,681 | ||||||
| less: Sales proceeds | 1,911,189 | 7,352,614 | ||||||
| less: Excess wear and excess mileage received | 0 | 0 | ||||||
| less: Other amounts received | 0 | 0 | ||||||
| Net Credit (Gain) Loss | 210,116 | 1,440,067 | ||||||
Residual (Gain) Loss on Returned Vehicles
| Agg. Securitized Value of returned vehicles sold by Servicer | 1,698,824 | 3,618,836 | ||||||
| add: Reimbursement of outstanding residual advance | N/A | N/A | ||||||
| less: Sales proceeds | 1,945,996 | 4,166,945 | ||||||
| less: Excess wear and excess mileage received | 1,902 | 1,987 | ||||||
| less: Other recovery amounts | 0 | 0 | ||||||
| Residual (Gain) Loss | (249,074 | ) | (550,096 | ) |
| Current Period | Prev. Month | |||||||
| Prepay Speed | 0.6425 | % | 0.8272 | % | ||||
| Return Rate based on Scheduled to Terminate(2) | 38.1250 | % | 0.0000 | % | ||||
| Return Rate based on Terminated Leases(3) | 12.8692 | % | 8.7156 | % | ||||
| (1) | Percentages may not add to 100% due to rounding. |
| (2) | Percentage of total number of vehicles returned to dealer over number of vehicles scheduled to terminate per month. |
| (3) | Percentage of total number of vehicles returned to dealer over number of vehicles terminated per month. |
8