Exhibit 99.1

GM Financial Automobile Leasing Trust 2024-1

5.49% Exchange Note

Class A-1 5.51400% Asset Backed Notes

Class A-2A 5.18% Asset Backed Notes

Class A-2B Floating Asset Backed Notes

Class A-3 5.09% Asset Backed Notes

Class A-4 5.09% Asset Backed Notes

Class B 5.33% Asset Backed Notes

Class C 5.41% Asset Backed Notes

Class D 5.48% Asset Backed Notes

Servicer’s Certificate

Beginning of Period:	01/01/26
End of Period:	01/31/26
Number of days in Interest Period (Actual/360):	31
Number of days in Collection Period:	31
Report Due Date:	02/18/26
Distribution Date:	02/20/26
Transaction Month:	24

					Original Agg.
2024-1 Designated Pool	Units		Start Date	Closing Date	Securitization Value
		55,552	01/03/2024	02/15/2024	$	1,755,858,739

Total		55,552			$	1,755,858,739

RECONCILIATION OF 2024-1 DESIGNATED POOL AGGREGATE SECURITIZATION VALUE

{1}

Beginning of period Aggregate Securitization Value

{1}

645,480,540

{2}

Reduction in Agg. Securitization Value due to payments

{2}

7,586,060

{3}

Reduction in Agg. Securitization Value due to Defaulted Leases

{3}

1,328,436

{4}

Reduction in Agg. Securitization Value due to early terminations, dealer buyouts, cancellations, repurchases

{4}

49,936,319

{5}

Other adjustments

{5}

{6}

Total change in Agg. Securitization Value

{6}

58,850,815

{7}

End of period Aggregate Securitization Value

{7}

586,629,725

{8}

Pool Factor

{8}

33.409847

RECONCILIATION OF 2024-1 EXCHANGE NOTE

{9}	Original Exchange Note Balance	{9}	$	1,690,000,000

{10}	Beginning of period Exchange Note Balance	{10}	$	579,621,801

{11}	Exchange Note Principal Payment Amount	{11}		58,850,815

{12}	End of period Exchange Note Balance	{12}	$	520,770,986

{13}	Note Pool Factor	{13}		30.814851	%

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}	$	246,120,000		$	275,640,000		$	275,640,000		$	551,290,000		$	75,250,000

{15}	Beginning of period Note Balance	{15}	$	0		$	0		$	0		$	211,973,960		$	75,250,000

{16}	Noteholders’ Principal Distributable Amount	{16}		0			0			0			58,850,815			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}	$	0		$	0		$	0		$	153,123,145		$	75,250,000

{21}	Note Pool Factor	{21}		0.000000	%		0.000000	%		0.000000	%		27.7754258	%		100.000000	%

			Class B			Class C			Class D			TOTAL
{22}	Original Note Balance	{22}	$	76,400,000		$	71,150,000		$	43,900,000		$	1,615,390,000

{23}	Beginning of period Note Balance	{23}	$	76,400,000		$	71,150,000		$	43,900,000		$	478,673,960

{24}	Noteholders’ Principal Distributable Amount	{24}		0			0			0			58,850,815
{25}	Noteholders’ Accelerated Principal Amount	{25}		0			0			0			0
{26}	Aggregate Principal Parity Amount	{26}		0			0			0			0
{27}	Matured Principal Shortfall	{27}		0			0			0			0

{28}	End of period Note Balance	{28}	$	76,400,000		$	71,150,000		$	43,900,000		$	419,823,145

{29}	Note Pool Factor	{29}		100.000000	%		100.000000	%		100.000000	%		25.988965	%

EXCHANGE NOTE MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

Principal payment calculation:

{30}

Beginning of period Designated Pool Balance

{30}

645,480,540

{31}

Ending Designated Pool Balance

{31}

586,629,725

{32}

Unpaid prior Exchange Note Principal Payment Amount

{32}

{33}

Sum of {31} + {32}

{33}

586,629,725

{34}

Exchange Note Principal Payment Amount {30} - {33}

{34}

58,850,815

	Interest calculation:
		Beg Note Balance		Interest Carryover		Interest Rate			Days	Days Basis	Interest
{35}		$	579,621,801	$	0		5.49	%	30	30/360	$	2,651,770

RECONCILIATION OF EXCHANGE NOTE COLLECTION ACCOUNT

Additions:

{36}

2024-1 Designated Pool Collections (net of Liquidation Proceeds and fees)

{36}

12,410,772

{37}

Net Liquidation Proceeds collected during period

{37}

57,081,422

{38}

Investment Earnings

{38}

187,827

{39}

Investment Earnings - transferred to Indenture Note Collection Account

{39}

(187,827

)

{40}

Deposit from Servicer

{40}

{41}

Total Additions:

{41}

69,492,194

Distributions:

{42}

To the Servicer, Designated Pool Servicing Fee

{42}

537,900

{43}

To the 2024-1 Exchange Noteholder, the Exchange Note Interest Payment Amount

{43}

2,651,770

{44}

To the 2024-1 Exchange Noteholder, the Exchange Note Principal Payment Amount

{44}

58,850,815

{45}

To the 2024-1 Exchange Noteholder, any funds available to pay obligations pursuant to Indenture Section 8.3 (a)(i) through (xvii)

{45}

{46}

To the 2024-1 Exchange Noteholder, all remaining funds to be applied as Excess Exchange Note Payments

{46}

7,451,709

{47}

Total Distributions:

{47}

69,492,194

NOTEHOLDERS’ MONTHLY PRINCIPAL PAYMENT AND INTEREST CALCULATIONS

Noteholders’ Principal Distributable calculation:

{48}

Beginning Agg. Securitization Value

{48}

645,480,540

{49}

Ending Agg. Securitization Value

{49}

586,629,725

{50}

Principal Distributable Amount {48} - {49}

{50}

58,850,815

{51}

Noteholders’ Principal Carryover Amount

{51}

{52}

Principal Distributable Amount + Noteholders’ Principal Carryover Amount

{52}

58,850,815

{53}

Amount required to reduce Outstanding Amount after giving effect to distributions made pursuant to Indenture Section 8.3 (a) (i) through (xiii) to the Required Pro Forma Note Balance

{53}

58,850,815

{54}

Noteholders’ Principal Distributable Amount Lesser of {52} and {53}

{54}

58,850,815

	Noteholders’ Interest Distributable calculation:
	Class	Beg Note Balance		Interest Carryover		Interest Rate			Days	Days Basis	Interest
{55}	Class A-1	$	0	$	0		5.51400	%	31	Actual/360	$	0
{56}	Class A-2A	$	0		0		5.18	%	30	30/360		0
{57}	Class A-2B	$	0		0		4.15300	%	31	Actual/360		0
{58}	Class A-3	$	211,973,960		0		5.09	%	30	30/360		899,123
{59}	Class A-4	$	75,250,000		0		5.09	%	30	30/360		319,186
{60}	Class B	$	76,400,000		0		5.33	%	30	30/360		339,344
{61}	Class C	$	71,150,000		0		5.41	%	30	30/360		320,768
{62}	Class D	$	43,900,000		0		5.48	%	30	30/360		200,477

RECONCILIATION OF INDENTURE COLLECTION ACCOUNT

Available Funds:

{63}

2024-1 Exchange Note Collections

{63}

68,954,294

{64}

Investment Earnings

{64}

{65}

Investment Earnings - transferred from Exchange Note Collection Account

{65}

187,827

{66}

Investment Earnings - and amounts released from Reserve Account pursuant to Section 2.14(b)(ii) of Servicing Supplement

{66}

13,420

{67}

Optional Purchase Price

{67}

{68}

Indenture Section 5.4 disposition of Collateral

{68}

{69}

Available Funds:

{69}

69,155,541

{70}

Reserve Account Withdrawal Amount

{70}

{71}

Total Distributable Funds:

{71}

69,155,541

Distributions:

{72}

To the Successor Servicer, unpaid transition expenses, pro rata

{72}

{73}

To the Indenture Trustee, any accrued and unpaid fees & expenses, pro rata

{73}

417

{74}

To the Issuer Owner Trustee, any accrued and unpaid fees & expenses, pro rata

{74}

250

{75}

To the Asset Representations Reviewer, any accrued and unpaid fees & expenses, pro rata

{75}

{76}

Class A-1 Noteholders’ Interest Distributable Amount pari passu

{76}

{77}

Class A-2A Noteholders’ Interest Distributable Amount pari passu

{77}

{78}

Class A-2B Noteholders’ Interest Distributable Amount pari passu

{78}

{79}

Class A-3 Noteholders’ Interest Distributable Amount pari passu

{79}

899,123

{80}

Class A-4 Noteholders’ Interest Distributable Amount pari passu

{80}

319,186

{81}

Class A Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{81}

{82}

Class B Noteholders’ Interest Distributable Amount

{82}

339,344

{83}

Class B Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{83}

{84}

Class C Noteholders’ Interest Distributable Amount

{84}

320,768

{85}

Class C Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{85}

{86}

Class D Noteholders’ Interest Distributable Amount

{86}

200,477

{87}

Class D Noteholders’ Principal Parity Amount or Matured Principal Shortfall

{87}

{88}

Noteholders’ Principal Distributable Amount

{88}

58,850,815

{89}

To the Reserve Account, the Reserve Account Required Amount

{89}

{90}

To the Noteholders, the Accelerated Principal Amount (as calculated below)

{90}

{91}

To the Successor Servicer, any amounts in excess of the caps set forth, pro rata

{91}

{92}

To the Indenture Trustee, any amounts in excess of the caps set forth, pro rata

{92}

{93}

To the Asset Representations Reviewer, any amounts in excess of the caps set forth, pro rata

{93}

{94}

To the Issuer Owner Trustee, any amounts in excess of the caps set forth, pro rata

{94}

{95}

To the Issuer Trust Certificateholders, the aggregate amount remaining

{95}

8,225,161

{96}

Total Distributions:

{96}

69,155,541

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)
{97}	Class A	$	287,223,960	$	586,629,725	$	0	$	67,936,565	$	0
{98}	Class B		363,623,960		586,629,725		0		67,597,221		0
{99}	Class C		434,773,960		586,629,725		0		67,276,453		0
{100}	Class D		478,673,960		586,629,725		0		67,075,976		0

ACCELERATED PRINCIPAL AMOUNT CALCULATION

{101}

Excess Total Available Funds

{101}

8,225,161

{102}

Beginning Note Balance

{102}

478,673,960

{103}

Principal payments through Indenture Section 8.3 (a) (i) through (xv)

{103}

58,850,815

{104}

Pro-Forma Note Balance

{104}

419,823,145

{105}

Ending Aggregate Securitization Value

{105}

586,629,725

{106}

10.5% of Aggregate Securitization Value as of Cutoff until Class A-2 is paid in full, 9.5% Thereafter ($166,806,580)

{106}

166,806,580

{107}

Required Pro Forma Note Balance {105} - {106}

{107}

419,823,145

{108}

Excess of Pro Forma Balance minus Required Pro Forma Balance {104} - {107}

{108}

{109}

Lesser of Excess Total Available Funds and Excess of Pro Forma Note Balance

{109}

OVERCOLLATERALIZATION CALCULATIONS

Exchange Note:

{110}

Ending Aggregate Securitization Value

{110}

586,629,725

{111}

End of Period Note Balance

{111}

520,770,986

{112}

Overcollateralization

{112}

65,858,739

{113}

Overcollateralization %

{113}

11.23

Asset Backed Notes:

{114}

Ending Aggregate Securitization Value

{114}

586,629,725

{115}

End of Period Note Balance

{115}

419,823,145

{116}

Overcollateralization

{116}

166,806,580

{117}

Overcollateralization %

{117}

28.43

RECONCILIATION OF 2024-1 CASH RESERVE ACCOUNT

{118}

Specified Reserve Balance

{118}

4,389,647

{119}

Beginning of Period Reserve Account balance

{119}

4,389,647

{120}

Investment Earnings

{120}

13,420

{121}

From the Indenture Collection Account, the Reserve Account Required Amount

{121}

{122}

To the Indenture Collection Account, the Reserve Account Withdrawal Amount

{122}

{123}

Total Reserve balance available:

{123}

4,403,067

{124}

Specified Reserve Balance

{124}

4,389,647

{125}

Release Excess Cash to Indenture Collection Available Funds

{125}

13,420

{126}

End of period Reserve Account balance

{126}

4,389,647

ASSET REPRESENTATIONS REVIEW DELINQUENCY TRIGGER

Dollars

Percentage

{127}

Receivables with Scheduled Payment delinquent 61 days or more

{127}

2,248,787

0.38

{128}

Compliance (Trigger Violation is a Delinquency Rate Greater Than 2.10%)

{128}

Yes

By:	/s/ Randal L. Willis
Name:	Randal L. Willis
Title:	Senior Vice President, Securitization & Conduit Reporting
Date:	February 17, 2026

GM Financial

GMALT 2024-1

Supplemental Monthly Data

January 31, 2026

	Aggregate Securitization Value			Residual Value
Beginning of Period	$	645,480,540		$	585,951,393
Change		(58,850,815	)		(49,640,604	)
End of Period	$	586,629,725		$	536,310,789

Residual Value as % of Agg. Securitization Value					91.42	%

Delinquency

Leases with scheduled payment delinquent	Number of Leases		Agg. Securitization Value		Percentage⁽¹⁾
0 - 30 days		22,206		579,416,899		98.77	%
31 - 60 days		174		4,964,039		0.85	%
61 - 90 days		61		1,749,812		0.30	%
91 - 120 days		18		498,975		0.09	%
Total		22,459		586,629,725		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		839		20,323,752		15,598		431,954,747
Standard terminations		528		12,069,505		6,142		139,444,037
Total retained by lessee		1,367		32,393,257		21,740		571,398,784
Returned Vehicles
Early terminations		375		9,523,479		5,242		133,004,460
Standard terminations		338		8,019,583		4,728		119,081,618
Total returned to dealer		713		17,543,062		9,970		252,086,078
Charged off leases / Repossessed vehicles		50		1,328,436		1,382		39,706,721
Repurchases		0		0		1		16,730
Other		0		0		0		0
Total terminations		2,130		51,264,755		33,093		863,208,313

Lease Extensions/Deferments

	Current Period
	Number of Leases		Agg. Securitization Value		Percentage

Term Extensions		137		2,542,087		0.39	%

Deferments		11		307,463		0.05	%

Net Credit (Gain) Loss

	Current Period		Cumulative
Agg. Securitized Value of early term defaults		1,328,436		39,706,721
less: Sales proceeds		1,162,745		40,497,432
less: Excess wear and excess mileage received		544		2,360
less: Other amounts received		0		0
Net Credit (Gain) Loss		165,147		(793,071	)

Residual (Gain) Loss on Returned Vehicles

Agg. Securitized Value of returned vehicles sold by Servicer	17,435,640		250,816,919
add: Reimbursement of outstanding residual advance	N/A		N/A
less: Sales proceeds	19,093,011		271,396,038
less: Excess wear and excess mileage received	123,019		1,323,738
less: Other recovery amounts	0		0
Residual (Gain) Loss	(1,780,390	)	(21,902,857	)

	Current Period			Prev. Month
Prepay Speed		1.1093	%		1.2093	%

Return Rate based on Scheduled to Terminate⁽²⁾		31.9016	%		36.7925	%

Return Rate based on Terminated Leases⁽³⁾		33.4742	%		32.5159	%

(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.

GM Financial Automobile Leasing Trust 2024-1 10-D