Exhibit 99.1

CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2022-1

Statement to Securityholders

Determination Date: May 12, 2025


Cut-Off Date Net Pool Balance	$	2,025,808,403.15
Cut-Off Date Adjusted Pool Balance	$	1,899,077,623.74

I. DEAL SUMMARY


	Beginning Note Balance		Principal Payment		Ending Note Balance		Note Factor	Final Scheduled Payment Date
Class A-1 Notes	$	—	$	—	$	—	—	May-23
Class A-2 Notes	$	—	$	—	$	—	—	Jun-25
Class A-3 Notes	$	237,728,170.77	$	27,314,122.57	$	210,414,048.20	0.317276	Apr-27
Class A-4 Notes	$	150,730,000.00	$	—	$	150,730,000.00	1.000000	Sep-27
Class B Notes	$	18,990,000.00	$	—	$	18,990,000.00	1.000000	Oct-27
Class C Notes	$	18,990,000.00	$	—	$	18,990,000.00	1.000000	Dec-27
Class D Notes	$	18,980,000.00	$	—	$	18,980,000.00	1.000000	Sep-28
Total Notes	$	445,418,170.77	$	27,314,122.57	$	418,104,048.20


	Beginning Balance		Ending Balance		Pool Factor
Net Pool Balance	$	474,358,326.08	$	445,324,785.31	0.219826
YSOC Amount	$	24,192,461.25	$	22,473,043.05
Adjusted Pool Balance	$	450,165,864.83	$	422,851,742.26
Overcollateralization Amount (Adjusted Pool Balance - Note Balance)	$	4,747,694.06	$	4,747,694.06
Reserve Account Balance	$	4,747,694.06	$	4,747,694.06

II. COLLATERAL POOL BALANCE


	Beginning of Period			End of Period
Net Pool Balance	$	474,358,326.08		$	445,324,785.31
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)	$	450,165,864.83		$	422,851,742.26
Number of Receivables Outstanding	47,769			46,480
Weighted Average Contract Rate	3.61		%	3.62		%
Weighted Average Remaining Term (months)	26.9			26.1

III. FUNDS AVAILABLE FOR DISTRIBUTION


Available Funds:
a. Collections
Interest Collections	$	1,428,857.73
Principal Collections	$	28,780,775.03
Liquidation Proceeds	$	141,687.29
b. Repurchase Price	$	—
c. Optional Purchase Price	$	—
d. Reserve Account Excess Amount	$	—
Total Available Funds	$	30,351,320.05
Reserve Account Draw Amount	$	—
Total Funds Available for Distribution	$	30,351,320.05

IV. DISTRIBUTION


	Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Servicing Fee	$	395,298.61	$	395,298.61	$	—	$	—	$	29,956,021.44
Interest - Class A-1 Notes	$	—	$	—	$	—	$	—	$	29,956,021.44
Interest - Class A-2 Notes	$	—	$	—	$	—	$	—	$	29,956,021.44
Interest - Class A-3 Notes	$	627,998.58	$	627,998.58	$	—	$	—	$	29,328,022.86
Interest - Class A-4 Notes	$	417,019.67	$	417,019.67	$	—	$	—	$	28,911,003.19
First Allocation of Principal	$	—	$	—	$	—	$	—	$	28,911,003.19
Interest - Class B Notes	$	56,811.75	$	56,811.75	$	—	$	—	$	28,854,191.44
Second Allocation of Principal	$	—	$	—	$	—	$	—	$	28,854,191.44
Interest - Class C Notes	$	62,192.25	$	62,192.25	$	—	$	—	$	28,791,999.19
Third Allocation of Principal	$	3,586,428.51	$	3,586,428.51	$	—	$	—	$	25,205,570.68
Interest - Class D Notes	$	70,067.83	$	70,067.83	$	—	$	—	$	25,135,502.85
Fourth Allocation of Principal	$	18,980,000.00	$	18,980,000.00	$	—	$	—	$	6,155,502.85
Reserve Account Deposit Amount	$	—	$	—	$	—	$	—	$	6,155,502.85
Regular Principal Distribution Amount	$	4,747,694.06	$	4,747,694.06	$	—	$	—	$	1,407,808.79
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses	$	—	$	—	$	—	$	—	$	1,407,808.79
Remaining Funds to Certificates	$	1,407,808.79	$	1,407,808.79	$	—	$	—	$	—
Total	$	30,351,320.05	$	30,351,320.05	$	—	$	—

V. OVERCOLLATERALIZATION INFORMATION


Yield Supplement Overcollateralization Amount:
Beginning Period YSOC Amount	$	24,192,461.25
Increase/(Decrease)	$	(1,719,418.20)
Ending YSOC Amount	$	22,473,043.05


Overcollateralization:	Beginning of Period		End of Period
Adjusted Pool Balance	$	450,165,864.83	$	422,851,742.26
Note Balance	$	445,418,170.77	$	418,104,048.20
Overcollateralization (Adjusted Pool Balance - Note Balance)	$	4,747,694.06	$	4,747,694.06
Target Overcollateralization Amount	$	4,747,694.06	$	4,747,694.06
Overcollateralization Shortfall	$	—	$	—

VI. RESERVE ACCOUNT


Specified Reserve Account Balance	$	4,747,694.06
Beginning Reserve Account Balance	$	4,747,694.06
Reserve Account Deposit Amount	$	—
Reserve Account Draw Amount	$	—
Reserve Account Excess Amount	$	—
Ending Reserve Account Balance	$	4,747,694.06

VII. NET LOSS AND DELINQUENT RECEIVABLES


Net Loss:	% of EOP Net Pool Balance	# of Receivables	Amount
Defaulted Receivables during Collection Period (Principal Balance)	0.06%	19	$	252,765.74
Liquidation Proceeds of Defaulted Receivables1	0.03%	211	$	141,687.29
Monthly Net Losses (Liquidation Proceeds)			$	111,078.45
Net Losses as % of Average Pool Balance (annualized)
Third Preceding Collection Period			(0.01)		%
Second Preceding Collection Period			0.14		%
Preceding Collection Period			0.20		%
Current Collection Period			0.29		%
Four-Month Average Net Loss Ratio			0.15		%
Cumulative Net Losses for All Periods			$	4,963,620.83
Cumulative Net Loss Ratio			0.25		%
1 Liquidation Proceeds include all proceeds on a receivable after it has been charged-off.

Delinquent Receivables:	% of EOP Net Pool Balance	# of Receivables	Principal Balance
30-59 Days Delinquent	0.42%	152	$	1,864,428.00
60-89 Days Delinquent	0.19%	58	$	859,925.16
90-119 Days Delinquent	0.04%	14	$	179,873.23
120+ Days Delinquent	0.00%	0	$	—
Total Delinquent Receivables	0.65%	224	$	2,904,226.39

Repossession Inventory:		# of Receivables	Principal Balance
Repossessed in the Current Collection Period		8	$	131,894.54
Total Repossessed Inventory		16	$	282,426.92

60+ Delinquency Percentage:		# of Receivables	Amount
60+ Day Delinquent Receivables		72	$	1,039,798.39
60+ Delinquencies as % of EOP Net Pool Balance
Third Preceding Collection Period			0.25		%
Second Preceding Collection Period			0.24		%
Preceding Collection Period			0.24		%
Current Collection Period			0.23		%
Delinquency Trigger			4.50		%
Current Delinquency Percentage Exceeds Delinquency Trigger? (Yes/No)			No

VIII. TEMPORARY FORBEARANCE

The table below presents accounts which received a short-term payment extension in the month of April 2025.

Capital One Prime Auto Receivables Trust 2022-1 10-D