Exhibit 99.1

CAPITAL ONE PRIME AUTO RECEIVABLES TRUST 2024-1

Statement to Securityholders

Determination Date: May 12, 2025


Cut-Off Date Net Pool Balance	$	1,116,124,822.45
Cut-Off Date Adjusted Pool Balance	$	1,085,195,990.01

I. DEAL SUMMARY


	Beginning Note Balance		Principal Payment		Ending Note Balance		Note Factor	Final Scheduled Payment Date
Class A-1 Notes	$	—	$	—	$	—	—	Dec-25
Class A-2a Notes	$	302,938,238.40	$	27,694,110.53	$	275,244,127.87	0.874346	Oct-27
Class A-2b Notes	$	75,830,791.57	$	6,932,325.00	$	68,898,466.57	0.874346	Oct-27
Class A-3 Notes	$	393,600,000.00	$	—	$	393,600,000.00	1.000000	Jul-29
Class A-4 Notes	$	65,440,000.00	$	—	$	65,440,000.00	1.000000	Jan-30
Class B Notes	$	10,850,000.00	$	—	$	10,850,000.00	1.000000	Feb-30
Class C Notes	$	10,850,000.00	$	—	$	10,850,000.00	1.000000	Apr-30
Class D Notes	$	10,850,000.00	$	—	$	10,850,000.00	1.000000	Jan-31
Total Notes	$	870,359,029.97	$	34,626,435.53	$	835,732,594.44


	Beginning Balance		Ending Balance		Pool Factor
Net Pool Balance	$	898,232,863.33	$	862,692,671.24	0.772936
YSOC Amount	$	25,160,843.38	$	24,247,086.82
Adjusted Pool Balance	$	873,072,019.95	$	838,445,584.42
Overcollateralization Amount (Adjusted Pool Balance - Note Balance)	$	2,712,989.98	$	2,712,989.98
Reserve Account Balance	$	2,712,989.98	$	2,712,989.98

II. COLLATERAL POOL BALANCE


	Beginning of Period			End of Period
Net Pool Balance	$	898,232,863.33		$	862,692,671.24
Adjusted Pool Balance (Net Pool Balance - YSOC Amount)	$	873,072,019.95		$	838,445,584.42
Number of Receivables Outstanding	44,318			43,357
Weighted Average Contract Rate	7.56		%	7.56		%
Weighted Average Remaining Term (months)	50.7			49.7

III. FUNDS AVAILABLE FOR DISTRIBUTION


Available Funds:
a. Collections
Interest Collections	$	5,651,683.94
Principal Collections	$	35,411,204.24
Liquidation Proceeds	$	175,192.50
b. Repurchase Price	$	—
c. Optional Purchase Price	$	—
d. Reserve Account Excess Amount	$	—
Total Available Funds	$	41,238,080.68
Reserve Account Draw Amount	$	—
Total Funds Available for Distribution	$	41,238,080.68

IV. DISTRIBUTION


	Calculated Amount		Amount Paid		Shortfall		Carryover Shortfall		Remaining Available Funds
Servicing Fee	$	748,527.39	$	748,527.39	$	—	$	—	$	40,489,553.29
Interest - Class A-1 Notes	$	—	$	—	$	—	$	—	$	40,489,553.29
Interest - Class A-2a Notes	$	1,163,787.73	$	1,163,787.73	$	—	$	—	$	39,325,765.56
Interest - Class A-2b Notes	$	294,773.88	$	294,773.88	$	—	$	—	$	39,030,991.68
Interest - Class A-3 Notes	$	1,515,360.00	$	1,515,360.00	$	—	$	—	$	37,515,631.68
Interest - Class A-4 Notes	$	254,125.33	$	254,125.33	$	—	$	—	$	37,261,506.35
First Allocation of Principal	$	—	$	—	$	—	$	—	$	37,261,506.35
Interest - Class B Notes	$	44,213.75	$	44,213.75	$	—	$	—	$	37,217,292.60
Second Allocation of Principal	$	10,213,445.55	$	10,213,445.55	$	—	$	—	$	27,003,847.05
Interest - Class C Notes	$	46,022.08	$	46,022.08	$	—	$	—	$	26,957,824.97
Third Allocation of Principal	$	10,850,000.00	$	10,850,000.00	$	—	$	—	$	16,107,824.97
Interest - Class D Notes	$	49,096.25	$	49,096.25	$	—	$	—	$	16,058,728.72
Fourth Allocation of Principal	$	10,850,000.00	$	10,850,000.00	$	—	$	—	$	5,208,728.72
Reserve Account Deposit Amount	$	—	$	—	$	—	$	—	$	5,208,728.72
Regular Principal Distribution Amount	$	2,712,989.98	$	2,712,989.98	$	—	$	—	$	2,495,738.74
Owner Trustee, Indenture Trustee, and ARR Fees & Expenses	$	—	$	—	$	—	$	—	$	2,495,738.74
Remaining Funds to Certificates	$	2,495,738.74	$	2,495,738.74	$	—	$	—	$	—
Total	$	41,238,080.68	$	41,238,080.68	$	—	$	—

V. OVERCOLLATERALIZATION INFORMATION


Yield Supplement Overcollateralization Amount:
Beginning Period YSOC Amount	$	25,160,843.38
Increase/(Decrease)	$	(913,756.56)
Ending YSOC Amount	$	24,247,086.82


Overcollateralization:	Beginning of Period		End of Period
Adjusted Pool Balance	$	873,072,019.95	$	838,445,584.42
Note Balance	$	870,359,029.97	$	835,732,594.44
Overcollateralization (Adjusted Pool Balance - Note Balance)	$	2,712,989.98	$	2,712,989.98
Target Overcollateralization Amount	$	2,712,989.98	$	2,712,989.98
Overcollateralization Shortfall	$	—	$	—

VI. RESERVE ACCOUNT


Specified Reserve Account Balance	$	2,712,989.98
Beginning Reserve Account Balance	$	2,712,989.98
Reserve Account Deposit Amount	$	—
Reserve Account Draw Amount	$	—
Reserve Account Excess Amount	$	—
Ending Reserve Account Balance	$	2,712,989.98

VII. NET LOSS AND DELINQUENT RECEIVABLES


Net Loss:	% of EOP Net Pool Balance	# of Receivables	Amount
Defaulted Receivables during Collection Period (Principal Balance)	0.01%	18	$	128,987.85
Liquidation Proceeds of Defaulted Receivables1	0.02%	66	$	175,192.50
Monthly Net Losses (Liquidation Proceeds)			$	(46,204.65)
Net Losses as % of Average Pool Balance (annualized)
Third Preceding Collection Period			0.25		%
Second Preceding Collection Period			0.33		%
Preceding Collection Period			0.18		%
Current Collection Period			(0.06)		%
Four-Month Average Net Loss Ratio			0.17		%
Cumulative Net Losses for All Periods			$	898,643.99
Cumulative Net Loss Ratio			0.08		%
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	0.08%	30	$	665,459.59
60-89 Days Delinquent	0.02%	6	$	214,546.29
90-119 Days Delinquent	0.00%	1	$	7,637.89
120+ Days Delinquent	0.00%	0	$	—
Total Delinquent Receivables	0.10%	37	$	887,643.77

Repossession Inventory:		# of Receivables	Principal Balance
Repossessed in the Current Collection Period		3	$	63,312.98
Total Repossessed Inventory		7	$	183,355.31

60+ Delinquency Percentage:		# of Receivables	Amount
60+ Day Delinquent Receivables		7	$	222,184.18
60+ Delinquencies as % of EOP Net Pool Balance
Third Preceding Collection Period			0.03		%
Second Preceding Collection Period			0.01		%
Preceding Collection Period			0.01		%
Current Collection Period			0.03		%
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 2024-1 10-D