| DELAWARE | 99-6173514 | |||||||
| (State or other jurisdiction of incorporation or organization of the | (I.R.S. Employer Identification No.) | |||||||
| issuing entity) | ||||||||
| Ally Auto Assets LLC | 48226 | |||||||
| 500 Woodward Avenue, Detroit, Michigan | (Zip Code) | |||||||
| (Address of principal executive offices of the issuing entity) | ||||||||
| Title of Class | Section 12(b) | Section 12(g) | Section 15(d) | Name of Exchange | ||||||||||||||||||||||
| (If Section 12(b)) | ||||||||||||||||||||||||||
| Class A-1 | X | |||||||||||||||||||||||||
| Class A-2 | X | |||||||||||||||||||||||||
| Class A-3 | X | |||||||||||||||||||||||||
| Class A-4 | X | |||||||||||||||||||||||||
| Class B | X | |||||||||||||||||||||||||
| Class C | X | |||||||||||||||||||||||||
| Class D | X | |||||||||||||||||||||||||
| EXHIBIT NO. | DESCRIPTION | |||||||
| 99 | ||||||||
| 102 | ||||||||
| 103 | ||||||||
| Ally Auto Receivables Trust 2024-1 | ||||||||
| (Issuing Entity) | ||||||||
| by: Ally Bank | ||||||||
| (Servicer, not in its individual capacity but | ||||||||
| solely as Servicer on behalf of the Issuing Entity) | ||||||||
| /s/ Austin T. McGrath | ||||||||
| Austin T. McGrath | ||||||||
| Chief Accounting Officer and Corporate Controller | ||||||||
| EXHIBIT NUMBER | DESCRIPTION | |||||||
| 99 | Monthly Statement to Securityholder for the Period from October 1, 2025 to October 31, 2025 | |||||||
| 102 | Asset Data File for the Period from October 1, 2025 to October 31, 2025 (See Exhibit 102 to Form ABS-EE filed by Ally Auto Receivables Trust 2024-1 with the SEC on November 20, 2025, which is incorporated by reference herein). | |||||||
| 103 | Asset Related Document for the Period from October 1, 2025 to October 31, 2025 (See Exhibit 103 to Form ABS-EE filed by Ally Auto Receivables Trust 2024-1 with the SEC on November 20, 2025, which is incorporated by reference herein). | |||||||
| Distribution Information | Deal Information | |||||||
| 1. Distribution Summary | Deal: | Ally Auto Receivables Trust 2024-1 | ||||||
| 2. Factor Summary | Asset Type: | Consumer Retail | ||||||
| 3. Interest Summary | Closing Date: | 3/13/2024 | ||||||
| 4. Collections and Distributions | Bloomberg Ticker: | ALLYA 2024-1 | ||||||
| 5. Collateral Summary | Collection Period, Begin: | 10/1/2025 | ||||||
| Collection Period, End: | 10/31/2025 | |||||||
| 6. Charge-Off and Delinquency Rates | Determination Date: | 11/10/2025 | ||||||
| Distribution Date: | 11/17/2025 | |||||||
| 7. Credit Instruments | ||||||||
| ABS Investor Relations - Ally Bank as Servicer: | ||||||||
| 8. Performance Tests | Telephone: | (866) 710-4623 | ||||||
E-Mail: | securitization@ally.com | |||||||
| 9. Asset Representations Delinquency Triggers | ||||||||
| 10. Supplemental Disclosures | ||||||||
| Class | CUSIP/ | Initial Note | Beginning Note | Note Rate | Principal | Interest | Pass Through | Total | Principal | Interest | Ending Note | ||||||||||||||||||||||||
| CUSIP-RegS | Principal Balance | Principal Balance | Distribution | Distribution | Distribution | Distribution | Carryover Shortfall | Carryover Shortfall | Principal Balance | ||||||||||||||||||||||||||
| (3) + (4) + (5) = (6) | (1) - (3) - (7) = (9) | ||||||||||||||||||||||||||||||||||
| (1) | (2) | (3) | (4) | (5) | (6) | (7) | (8) | (9) | |||||||||||||||||||||||||||
| A-1 | 02008FAA2 | 265,960,000.00 | 0.00 | 5.52800000 | 0.00 | 0.00 | N/A | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||
| A-2 | 02008FAB0 | 340,000,000.00 | 0.00 | 5.32000000 | 0.00 | 0.00 | N/A | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||||||||||||||
| A-3 | 02008FAC8 | 390,000,000.00 | 327,351,248.57 | 5.08000000 | 23,666,921.61 | 1,385,786.95 | N/A | 25,052,708.56 | 0.00 | 0.00 | 303,684,326.96 | ||||||||||||||||||||||||
| A-4 | 02008FAD6 | 63,200,000.00 | 63,200,000.00 | 4.94000000 | 0.00 | 260,173.33 | N/A | 260,173.33 | 0.00 | 0.00 | 63,200,000.00 | ||||||||||||||||||||||||
| B | 02008FAE4 | 23,560,000.00 | 23,560,000.00 | 5.16000000 | 0.00 | 101,308.00 | N/A | 101,308.00 | 0.00 | 0.00 | 23,560,000.00 | ||||||||||||||||||||||||
| C | 02008FAF1 | 19,640,000.00 | 19,640,000.00 | 5.41000000 | 0.00 | 88,543.67 | N/A | 88,543.67 | 0.00 | 0.00 | 19,640,000.00 | ||||||||||||||||||||||||
| D | 02008FAG9 | 14,590,000.00 | 14,590,000.00 | 5.80000000 | 0.00 | 70,518.33 | N/A | 70,518.33 | 0.00 | 0.00 | 14,590,000.00 | ||||||||||||||||||||||||
| Certificates | 02008F104/ U0203F116 | N/A | N/A | N/A | N/A | N/A | 678,467.98 | 678,467.98 | N/A | N/A | N/A | ||||||||||||||||||||||||
| Deal Totals | 1,116,950,000.00 | 448,341,248.57 | 23,666,921.61 | 1,906,330.28 | 678,467.98 | 26,251,719.87 | 0.00 | 0.00 | 424,674,326.96 | ||||||||||||||||||||||||||
| Class | Beginning Note Pool Factor | Principal Distribution Factor | Interest Distribution Factor | Total Distribution Factor | Interest Carryover Shortfall Factor | Ending Note Pool Factor | ||||||||||||||
| A-1 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | ||||||||||||||
| A-2 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | 0.0000000 | ||||||||||||||
| A-3 | 839.3621758 | 60.6844144 | 3.5532999 | 64.2377143 | 0.0000000 | 778.6777614 | ||||||||||||||
| A-4 | 1,000.0000000 | 0.0000000 | 4.1166666 | 4.1166666 | 0.0000000 | 1,000.0000000 | ||||||||||||||
| B | 1,000.0000000 | 0.0000000 | 4.3000000 | 4.3000000 | 0.0000000 | 1,000.0000000 | ||||||||||||||
| C | 1,000.0000000 | 0.0000000 | 4.5083335 | 4.5083335 | 0.0000000 | 1,000.0000000 | ||||||||||||||
| D | 1,000.0000000 | 0.0000000 | 4.8333331 | 4.8333331 | 0.0000000 | 1,000.0000000 | ||||||||||||||
| Beginning Aggregate Note Pool Factor: | 401.3977784 | ||||
| Ending Aggregate Note Pool Factor: | 380.2088965 | ||||
| Beginning Reserve Account Balance Factor: | 1,000.0000000 | ||||
| Reserve Account Draw, distributed to Noteholders, Factor: | 0.0000000 | ||||
| Reserve Account Draw, distributed to Certificateholders, Factor: | 0.0000000 | ||||
| Ending Reserve Account Balance Factor: | 1,000.0000000 | ||||
| Class | Beginning Note Principal Balance | Interest Accrual Period, Start | Interest Accrual Period, End | Accrual Methodology | Applicable Index | Margin | Fixed | Note Rate | Target Interest Distribution | |||||||||||||||||||||||||||||||||||
| A-1 | 0.00 | 10/15/2025 | 11/16/2025 | Actual/360 | N/A | N/A | 5.52800000 | 5.52800000 | 0.00 | |||||||||||||||||||||||||||||||||||
| A-2 | 0.00 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 5.32000000 | 5.32000000 | 0.00 | |||||||||||||||||||||||||||||||||||
| A-3 | 327,351,248.57 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 5.08000000 | 5.08000000 | 1,385,786.95 | |||||||||||||||||||||||||||||||||||
| A-4 | 63,200,000.00 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 4.94000000 | 4.94000000 | 260,173.33 | |||||||||||||||||||||||||||||||||||
| B | 23,560,000.00 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 5.16000000 | 5.16000000 | 101,308.00 | |||||||||||||||||||||||||||||||||||
| C | 19,640,000.00 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 5.41000000 | 5.41000000 | 88,543.67 | |||||||||||||||||||||||||||||||||||
| D | 14,590,000.00 | 10/15/2025 | 11/16/2025 | 30/360 | N/A | N/A | 5.80000000 | 5.80000000 | 70,518.33 | |||||||||||||||||||||||||||||||||||
| Class | Beginning Unpaid Interest Carryover Shortfall | Target Interest Distribution | Interest Shortfall Amount Allocated/(Repaid) | Actual Interest Distribution (2) - (3) = (4) | Remaining Unpaid Interest Carryover Shortfall (1) + (3) = (5) | |||||||||||||||||||||
| (1) | (2) | (3) | (4) | (5) | ||||||||||||||||||||||
| A-1 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||||
| A-2 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||||||||||||||
| A-3 | 0.00 | 1,385,786.95 | 0.00 | 1,385,786.95 | 0.00 | |||||||||||||||||||||
| A-4 | 0.00 | 260,173.33 | 0.00 | 260,173.33 | 0.00 | |||||||||||||||||||||
| B | 0.00 | 101,308.00 | 0.00 | 101,308.00 | 0.00 | |||||||||||||||||||||
| C | 0.00 | 88,543.67 | 0.00 | 88,543.67 | 0.00 | |||||||||||||||||||||
| D | 0.00 | 70,518.33 | 0.00 | 70,518.33 | 0.00 | |||||||||||||||||||||
| Deal Totals | 0.00 | 1,906,330.28 | 0.00 | 1,906,330.28 | 0.00 | |||||||||||||||||||||
| Collections | |||||
| Receipts During the Period | 26,292,348.99 | ||||
| Administrative Purchase Payments | 0.00 | ||||
| Warranty Payments | 0.00 | ||||
| Liquidation Proceeds Including Recoveries (Net of Liquidation Expenses) | 346,643.59 | ||||
| Other Fees or Expenses Paid | 0.00 | ||||
| Total Collections | 26,638,992.58 | ||||
| Beginning Reserve Account Balance | 2,804,999.84 | ||||
| Total Available Amount | 29,443,992.42 | ||||
| Distributions | |||||
| Total Available Amount | 29,443,992.42 | ||||
| Basic Servicing Fee | 385,772.71 | ||||
| Amounts owing to the Asset Representations Reviewer, Indenture Trustee, and Vote Tabulation Agent in connection with an Asset Representations Review | 0.00 | ||||
| Aggregate Class A Interest Distributable Amount | 1,645,960.28 | ||||
| First Priority Principal Distributable Amount | 0.00 | ||||
| Aggregate Class B Interest Distributable Amount | 101,308.00 | ||||
| Second Priority Principal Distributable Amount | 0.00 | ||||
| Aggregate Class C Interest Distributable Amount | 88,543.67 | ||||
| Third Priority Principal Distributable Amount | 0.00 | ||||
| Aggregate Class D Interest Distributable Amount | 70,518.33 | ||||
| Fourth Priority Principal Distributable Amount | 9,080,922.45 | ||||
| Reserve Account Deposit | 2,804,999.84 | ||||
| Noteholders' Regular Principal Distributable Amount | 14,585,999.16 | ||||
| Indenture Trustee expenses | 0.00 | ||||
| Unpaid Fees due to Owner Trustee, Indenture Trustee, Administrator and Asset Representations Reviewer | 1,500.00 | ||||
| Excess Total Available Amount to the Certificateholders | 678,467.98 | ||||
| Original Balance | Beginning Balance | Ending Balance | ||||||||||||
| Deal Totals | Number of Receivables | 59,162 | 31,934 | 30,736 | ||||||||||
| Aggregate Receivables Principal Balance | 1,121,999,935.31 | 462,927,247.73 | 439,260,326.12 | |||||||||||
| Aggregate Amount Financed | 1,121,999,935.31 | 462,927,247.73 | 439,260,326.12 | |||||||||||
| Inception | Beginning | Ending | Inception | Beginning | Ending | Inception | Beginning | Ending | |||||||||||||||||||||
| Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | Weighted | |||||||||||||||||||||
| Average | Average | Average | Average | Average | Average | Average | Average | Average | |||||||||||||||||||||
| Coupon | Coupon | Coupon | Original | Original | Original | Remaining | Remaining | Remaining | |||||||||||||||||||||
| Maturity | Maturity | Maturity | Maturity | Maturity | Maturity | ||||||||||||||||||||||||
| Deal Totals | 9.62000000 | 9.93850968 | 9.95424553 | 70.97 | 71.40 | 71.41 | 53.76 | 40.42 | 39.77 | ||||||||||||||||||||
| Month | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | ||||||||||||||||||||||||||||||||||||||||||
| Monthly | 1.36% | 1.46% | 1.41% | 1.50% | 1.26% | 1.36% | 1.41% | 1.29% | 1.35% | 1.21% | 1.28% | 1.37% | 1.23% | 1.33% | 1.33% | 1.36% | 1.25% | 1.37% | 1.27% | 1.30% | ||||||||||||||||||||||||||||||||||||||||||
| Month | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | ||||||||||||||||||||||||||||||||||||||||||
| Monthly | 1.36% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Month | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | ||||||||||||||||||||||||||||||||||||||||||
| Monthly | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Charge-Off Rate | Delinquency Rate | ||||||||||||||||||||||||||||
| Average Aggregate Amount Financed | Number of Units Charged-Off | Net Charge-Offs | Average Net Charge-Offs | Loss Rate | Total Accounts | Accounts over 60 | Percent Delinquent | ||||||||||||||||||||||
| Current | 451,093,786.93 | 58 | 681,618.07 | 11,752.04 | 1.8132 | % | 30,736 | 210 | 0.6832 | % | |||||||||||||||||||
| Preceding | 474,709,196.96 | 58 | 610,792.93 | 10,530.91 | 1.5440 | % | 31,934 | 237 | 0.7422 | % | |||||||||||||||||||
| Next Preceding | 498,484,731.57 | 54 | 439,838.34 | 8,145.15 | 1.0588 | % | 33,155 | 260 | 0.7842 | % | |||||||||||||||||||
| Third Preceding | 523,616,371.69 | 40 | 379,812.21 | 9,495.31 | 0.8704 | % | Three Month Average | 0.7365 | % | ||||||||||||||||||||
| Four Month Average | 1.3216 | % | |||||||||||||||||||||||||||
| Aggregate Amount | Cumulative Net | Cumulative Loss Rate | Delinquency | Total | Total Balance | Percent | ||||||||||||||||||||
| Financed | Charge-Offs | Stratification | Accounts | Delinquent | ||||||||||||||||||||||
| Totals | 1,121,999,935.31 | 9,265,789.48 | 0.8258 | % | 31 - 60 days | 524 | 8,909,247.70 | 2.0282 | % | |||||||||||||||||
| The information contained in this report is defined or determined in a manner consistent with the prospectus for Ally Auto Receivables | 61 - 90 days | 152 | 2,701,574.12 | 0.6150 | % | |||||||||||||||||||||
| Trust 2024-1 related to delinquencies, charge-offs or uncollectible accounts. | 91 - 120 days | 55 | 958,250.47 | 0.2182 | % | |||||||||||||||||||||
| > 120 days | 3 | 21,655.44 | 0.0049 | % | ||||||||||||||||||||||
| There have been no material changes in determining delinquencies, charge-offs or uncollectible amounts. | ||||||||||||||||||||||||||
| Bankruptcies | Total Accounts | Total Balance | ||||||||||||||||||||||||
Prior Period1 | 229 | 3,584,328.84 | ||||||||||||||||||||||||
| Additions | 14 | 226,350.09 | ||||||||||||||||||||||||
| 1. Total Balance for Prior Period reflects the aggregate balance as of the last day of the related Collection Period. | Removals2 | 17 | 212,126.91 | |||||||||||||||||||||||
| 2. Removals include bankruptcies returned to active status, bankruptcies paid-in-full, and charge-offs on prior period bankruptcies. | Ending Inventory | 226 | 3,598,552.02 | |||||||||||||||||||||||
| Account | Initial Balance | Beginning Balance | ADDITIONS | REDUCTIONS | Ending Balance | Specified Reserve Account Balance | ||||||||||||||||||||||||||
| Draws | Releases | |||||||||||||||||||||||||||||||
| Cash Reserve | 2,804,999.84 | 2,804,999.84 | 0.00 | 0.00 | 0.00 | 2,804,999.84 | 2,804,999.84 | |||||||||||||||||||||||||
| Event of Default | All Tests Passed | |||||||
| Servicer Default | All Tests Passed | |||||||
| Asset Representations Review Delinquency Trigger | PASS | |||||||
| Overcollateralization Target reached? | YES | |||||||
| Initial Overcollateralization | 5,049,935.31 | |||||||
| Current Overcollateralization | 14,585,999.16 | |||||||
| Overcollateralization Target | 14,585,999.16 | |||||||
| Period | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 | 20 | ||||||||||||||||||||||||||||||||||||||||||
| Trigger Level | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.70% | 2.90% | 2.90% | 2.90% | 2.90% | 2.90% | 2.90% | 2.90% | 2.90% | ||||||||||||||||||||||||||||||||||||||||||
| 61+ Delinquencies | 0.00% | 0.15% | 0.21% | 0.23% | 0.35% | 0.42% | 0.45% | 0.41% | 0.50% | 0.60% | 0.70% | 0.67% | 0.67% | 0.63% | 0.72% | 0.71% | 0.74% | 0.86% | 0.92% | 0.84% | ||||||||||||||||||||||||||||||||||||||||||
| Period | 21 | 22 | 23 | 24 | 25 | 26 | 27 | 28 | 29 | 30 | 31 | 32 | 33 | 34 | 35 | 36 | 37 | 38 | 39 | 40 | ||||||||||||||||||||||||||||||||||||||||||
| Trigger Level | 2.90% | 2.90% | 2.90% | 2.90% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 3.10% | 4.60% | 4.60% | 4.60% | 4.60% | ||||||||||||||||||||||||||||||||||||||||||
| 61+ Delinquencies | 0.84% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Period | 41 | 42 | 43 | 44 | 45 | 46 | 47 | 48 | 49 | 50 | 51 | 52 | 53 | 54 | 55 | 56 | 57 | 58 | 59 | 60 | ||||||||||||||||||||||||||||||||||||||||||
| Trigger Level | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | 4.60% | ||||||||||||||||||||||||||||||||||||||||||
| 61+ Delinquencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Number of Receivables extended during the current Collection Period | 226 | ||||
| Receipts During the Period - Interest | 3,653,689.04 | ||||
| Supplemental Servicing Fees | 64,883.42 | ||||
| Other Fees or Expenses Accrued | 0.00 | ||||
| Liquidation Expenses | 31,900.00 | ||||