EX-99.1

Exhibit 99.1

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate

Collection Period

31-Jul-26

30/360 Days

Collection Period Start

7/1/2026

Distribution Date

17-Aug-26

Actual/360 Days

Collection Period End

7/31/2026

Prior Month Settlement Date

7/15/2026

Current Month Settlement Date

8/17/2026


	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Pool Balance					1,668,465,701.04		961,830,631.88		916,042,468.25		0.60
Yield Supplement Overcollaterization					130,004,099.86		56,571,969.04		52,641,703.80
Total Adjusted Pool Balance					1,538,461,601.18		905,258,662.84		863,400,764.45
Total Adjusted Securities					1,538,461,601.18		905,258,662.84		863,400,764.45		0.56
Class A-1 Notes		4.48800	%		342,800,000.00		0.00		0.00		0.00
Class A-2a Notes		4.50000	%		339,600,000.00		151,607,552.69		124,510,827.00		0.37
Class A-2b Notes		4.07539	%		185,000,000.00		82,589,508.97		67,828,336.27		0.37
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		0.00			0.00		—		—
Class A-2a Notes		27,096,725.68			568,528.32		79.7901227		1.6741117
Class A-2b Notes		14,761,172.71			308,535.75		79.7901227		1.6677608
Class A-3 Notes		0.00			1,962,504.17		—		3.7416667
Class A-4 Notes		0.00			323,708.33		—		3.8083333
Class B Notes		0.00			92,207.50		—		3.9916667
Certificates		0.00			0.00		—		—

Total Securities		41,857,898.39			3,255,484.07


I. COLLECTIONS

Interest:
Interest Collections									3,743,797.17
Repurchased Loan Proceeds Related to Interest									0.00

Total Interest Collections									3,743,797.17
Principal:
Principal Collections									45,435,354.40
Repurchased Loan Proceeds Related to Principal									0.00

Total Principal Collections									45,435,354.40
Recoveries of Defaulted Receivables									446,002.64

Total Collections									49,625,154.21


II. COLLATERAL POOL BALANCE DATA

						Number		Amount
Adjusted Pool Balance - Beginning of Period							51,753		905,258,662.84
Total Principal Payment									41,857,898.39

							50,514		863,400,764.45

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate


III. DISTRIBUTIONS

Total Collections			49,625,154.21
Reserve Account Draw			0.00
Total Available for Distribution			49,625,154.21
1. Reimbursement of Advance			0.00
2. Servicing Fee:
Servicing Fee Due			801,525.53
Servicing Fee Paid			801,525.53
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			0.00
Class A-1 Notes Interest on Interest Carryover Shortfall			0.00
Class A-1 Notes Monthly Interest Distributable Amount			0.00
Class A-1 Notes Monthly Interest Paid			0.00
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			0.00
Class A-2a Notes Interest on Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Interest Distributable Amount			568,528.32
Class A-2a Notes Monthly Interest Paid			568,528.32
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			0.00
Class A-2b Notes Interest on Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest Distributable Amount			308,535.75
Class A-2b Notes Monthly Interest Paid			308,535.75
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			0.00
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			1,962,504.17
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			0.00
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			323,708.33
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			0.00
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			92,207.50
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					3,255,484.07
Total Note Monthly Interest Paid					3,255,484.07
Total Note Interest Carryover Shortfall					0.00
Change in Total Note Interest Carryover Shortfall					0.00
Total Available for Principal Distribution					3,710,246.22
4. Total Monthly Principal Paid on the Notes					41,857,898.39
Total Noteholders’ Principal Carryover Shortfall					0.00
Total Noteholders’ Principal Distributable Amount					41,857,898.39
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					3,710,246.22
Deposit from Remaining Available Collections to fund Reserve Account					0.00
Remaining Available Collections Released to Certificateholder					3,710,246.22

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					4.64	%
Weighted Average Remaining Maturity					38.78

	Amount			Number
Principal on Defaulted Receivables		352,809.23			23
Principal Recoveries of Defaulted Receivables		446,002.64

Monthly Net Losses		(93,193.41	)
Pool Balance at Beginning of Collection Period		961,830,631.88
Net Loss Ratio for Third Preceding Collection Period		0.06	%
Net Loss Ratio for Second Preceding Collection Period		-0.24	%
Net Loss Ratio for Preceding Collection Period		0.13	%
Net Loss Ratio for Current Collection Period		-0.12	%
Four-Month Average Net Loss Ratio		-0.04	%
Cumulative Net Losses for all Periods		3,923,149.31

Nissan Auto Receivables 2025-A Owner Trust

Servicer’s Certificate


	Amount			Number			% of Receivables (EOP Balance)
Delinquent Receivables:
31-60 Days Delinquent		4,551,642.53			208			0.50	%
61-90 Days Delinquent		703,274.98			33			0.08	%
91-120 Days Delinquent		120,203.49			7			0.01	%
More than 120 Days		0.00			0			0.00	%

Total 31+ Days Delinquent Receivables:		5,375,121.00			248			0.59	%
61+ Days Delinquencies as Percentage of Receivables (EOP):
Delinquency Ratio for Third Preceding Collection Period		0.07	%		0.07	%
Delinquency Ratio for Second Preceding Collection Period		0.10	%		0.12	%
Delinquency Ratio for Preceding Collection Period		0.10	%		0.10	%
Delinquency Ratio for Current Collection Period		0.09	%		0.08	%
Four-Month Average Delinquency Ratio		0.09	%		0.09	%
60 Day Delinquent Receivables		855,982.63
Delinquency Percentage		0.09	%
Delinquency Trigger		4.90	%
Does the Delinquency Percentage exceed the Delinquency Trigger?		No
Principal Balance of Extensions		2,579,119.18
Number of Extensions		113

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